[FCW] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 215.07%
YoY- -37.77%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 27,516 31,868 31,574 32,940 33,140 26,696 26,638 2.18%
PBT 7,248 166 -2,253 4,070 -472 1,571 4,541 36.53%
Tax -1,596 -1,182 -713 -1,612 -1,664 -745 -1,116 26.90%
NP 5,652 -1,016 -2,966 2,458 -2,136 826 3,425 39.60%
-
NP to SH 5,652 -1,013 -2,966 2,458 -2,136 828 3,425 39.60%
-
Tax Rate 22.02% 712.05% - 39.61% - 47.42% 24.58% -
Total Cost 21,864 32,884 34,541 30,482 35,276 25,870 23,213 -3.90%
-
Net Worth 169,995 169,995 167,495 169,995 169,995 169,995 172,495 -0.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 49,998 66,665 -
Div Payout % - - - - - 6,038.50% 1,946.24% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 169,995 169,995 167,495 169,995 169,995 169,995 172,495 -0.96%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.54% -3.19% -9.40% 7.46% -6.45% 3.09% 12.86% -
ROE 3.32% -0.60% -1.77% 1.45% -1.26% 0.49% 1.99% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.01 12.75 12.63 13.18 13.26 10.68 10.66 2.17%
EPS 2.28 -0.41 -1.19 0.98 -0.84 0.33 1.37 40.39%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 26.67 -
NAPS 0.68 0.68 0.67 0.68 0.68 0.68 0.69 -0.96%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.01 12.75 12.63 13.18 13.26 10.68 10.66 2.17%
EPS 2.28 -0.41 -1.19 0.98 -0.84 0.33 1.37 40.39%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 26.67 -
NAPS 0.68 0.68 0.67 0.68 0.68 0.68 0.69 -0.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.82 0.86 0.85 0.86 0.87 0.84 -
P/RPS 7.18 6.43 6.81 6.45 6.49 8.15 7.88 -6.00%
P/EPS 34.94 -202.36 -72.47 86.45 -100.65 262.67 61.31 -31.23%
EY 2.86 -0.49 -1.38 1.16 -0.99 0.38 1.63 45.42%
DY 0.00 0.00 0.00 0.00 0.00 22.99 31.75 -
P/NAPS 1.16 1.21 1.28 1.25 1.26 1.28 1.22 -3.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 22/05/18 27/02/18 22/11/17 30/08/17 23/05/17 -
Price 0.76 0.81 0.84 0.95 0.86 0.88 0.845 -
P/RPS 6.90 6.35 6.65 7.21 6.49 8.24 7.93 -8.85%
P/EPS 33.62 -199.90 -70.78 96.62 -100.65 265.69 61.67 -33.24%
EY 2.97 -0.50 -1.41 1.03 -0.99 0.38 1.62 49.73%
DY 0.00 0.00 0.00 0.00 0.00 22.73 31.56 -
P/NAPS 1.12 1.19 1.25 1.40 1.26 1.29 1.22 -5.53%

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