[FCW] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -22.55%
YoY- -57.84%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 34,484 21,620 19,304 31,204 28,861 28,757 27,814 15.45%
PBT 22,036 21,046 16,314 20,384 25,121 28,834 28,162 -15.12%
Tax -1,516 -504 -921 -1,720 -1,024 -1,190 -1,120 22.43%
NP 20,520 20,542 15,393 18,664 24,097 27,644 27,042 -16.84%
-
NP to SH 20,520 20,542 15,393 18,664 24,099 27,644 27,042 -16.84%
-
Tax Rate 6.88% 2.39% 5.65% 8.44% 4.08% 4.13% 3.98% -
Total Cost 13,964 1,078 3,910 12,540 4,764 1,113 772 592.73%
-
Net Worth 232,494 227,494 217,494 209,994 204,995 202,495 194,995 12.47%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 232,494 227,494 217,494 209,994 204,995 202,495 194,995 12.47%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 59.51% 95.01% 79.74% 59.81% 83.49% 96.13% 97.22% -
ROE 8.83% 9.03% 7.08% 8.89% 11.76% 13.65% 13.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.79 8.65 7.72 12.48 11.54 11.50 11.13 15.40%
EPS 8.20 8.22 6.16 7.48 9.64 11.05 10.82 -16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.87 0.84 0.82 0.81 0.78 12.47%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.79 8.65 7.72 12.48 11.54 11.50 11.13 15.40%
EPS 8.20 8.22 6.16 7.48 9.64 11.05 10.82 -16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.87 0.84 0.82 0.81 0.78 12.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.04 1.04 1.04 1.04 1.09 1.04 1.04 -
P/RPS 7.54 12.03 13.47 8.33 9.44 9.04 9.35 -13.39%
P/EPS 12.67 12.66 16.89 13.93 11.31 9.41 9.61 20.29%
EY 7.89 7.90 5.92 7.18 8.84 10.63 10.40 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.14 1.20 1.24 1.33 1.28 1.33 -10.85%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 1.03 1.05 1.04 1.04 1.04 1.10 1.10 -
P/RPS 7.47 12.14 13.47 8.33 9.01 9.56 9.89 -17.10%
P/EPS 12.55 12.78 16.89 13.93 10.79 9.95 10.17 15.09%
EY 7.97 7.83 5.92 7.18 9.27 10.05 9.83 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.20 1.24 1.27 1.36 1.41 -14.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment