[FCW] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -17.52%
YoY- -43.08%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 31,728 34,484 21,620 19,304 31,204 28,861 28,757 6.76%
PBT 23,026 22,036 21,046 16,314 20,384 25,121 28,834 -13.91%
Tax -1,400 -1,516 -504 -921 -1,720 -1,024 -1,190 11.43%
NP 21,626 20,520 20,542 15,393 18,664 24,097 27,644 -15.08%
-
NP to SH 21,626 20,520 20,542 15,393 18,664 24,099 27,644 -15.08%
-
Tax Rate 6.08% 6.88% 2.39% 5.65% 8.44% 4.08% 4.13% -
Total Cost 10,102 13,964 1,078 3,910 12,540 4,764 1,113 334.53%
-
Net Worth 239,994 232,494 227,494 217,494 209,994 204,995 202,495 11.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 239,994 232,494 227,494 217,494 209,994 204,995 202,495 11.98%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 68.16% 59.51% 95.01% 79.74% 59.81% 83.49% 96.13% -
ROE 9.01% 8.83% 9.03% 7.08% 8.89% 11.76% 13.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.69 13.79 8.65 7.72 12.48 11.54 11.50 6.77%
EPS 8.66 8.20 8.22 6.16 7.48 9.64 11.05 -14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.91 0.87 0.84 0.82 0.81 11.98%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.69 13.79 8.65 7.72 12.48 11.54 11.50 6.77%
EPS 8.66 8.20 8.22 6.16 7.48 9.64 11.05 -14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.91 0.87 0.84 0.82 0.81 11.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.03 1.04 1.04 1.04 1.04 1.09 1.04 -
P/RPS 8.12 7.54 12.03 13.47 8.33 9.44 9.04 -6.89%
P/EPS 11.91 12.67 12.66 16.89 13.93 11.31 9.41 16.99%
EY 8.40 7.89 7.90 5.92 7.18 8.84 10.63 -14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.14 1.20 1.24 1.33 1.28 -11.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 -
Price 1.03 1.03 1.05 1.04 1.04 1.04 1.10 -
P/RPS 8.12 7.47 12.14 13.47 8.33 9.01 9.56 -10.30%
P/EPS 11.91 12.55 12.78 16.89 13.93 10.79 9.95 12.72%
EY 8.40 7.97 7.83 5.92 7.18 9.27 10.05 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 1.15 1.20 1.24 1.27 1.36 -14.76%

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