[FCW] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -118.02%
YoY- 72.04%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 22,360 25,608 29,015 27,648 27,240 27,516 31,868 -20.98%
PBT 29,964 27,212 4,713 772 6,560 7,248 166 3063.86%
Tax -1,026 -1,172 -1,195 -1,601 -1,958 -1,596 -1,182 -8.98%
NP 28,938 26,040 3,518 -829 4,602 5,652 -1,016 -
-
NP to SH 22,504 26,040 3,516 -829 4,602 5,652 -1,013 -
-
Tax Rate 3.42% 4.31% 25.36% 207.38% 29.85% 22.02% 712.05% -
Total Cost -6,578 -432 25,497 28,477 22,638 21,864 32,884 -
-
Net Worth 157,496 154,996 147,496 142,496 169,995 169,995 169,995 -4.95%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 24,999 33,332 - - - -
Div Payout % - - 711.02% 0.00% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 157,496 154,996 147,496 142,496 169,995 169,995 169,995 -4.95%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 129.42% 101.69% 12.12% -3.00% 16.89% 20.54% -3.19% -
ROE 14.29% 16.80% 2.38% -0.58% 2.71% 3.32% -0.60% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.94 10.24 11.61 11.06 10.90 11.01 12.75 -21.02%
EPS 9.00 10.40 1.41 -0.33 1.84 2.28 -0.41 -
DPS 0.00 0.00 10.00 13.33 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.59 0.57 0.68 0.68 0.68 -4.95%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.94 10.24 11.61 11.06 10.90 11.01 12.75 -21.02%
EPS 9.00 10.40 1.41 -0.33 1.84 2.28 -0.41 -
DPS 0.00 0.00 10.00 13.33 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.59 0.57 0.68 0.68 0.68 -4.95%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.67 0.62 0.65 0.715 0.74 0.79 0.82 -
P/RPS 7.49 6.05 5.60 6.47 6.79 7.18 6.43 10.67%
P/EPS 7.44 5.95 46.22 -215.53 40.20 34.94 -202.36 -
EY 13.44 16.80 2.16 -0.46 2.49 2.86 -0.49 -
DY 0.00 0.00 15.38 18.65 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.10 1.25 1.09 1.16 1.21 -8.42%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 29/08/19 29/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.60 0.61 0.63 0.66 0.73 0.76 0.81 -
P/RPS 6.71 5.96 5.43 5.97 6.70 6.90 6.35 3.73%
P/EPS 6.67 5.86 44.79 -198.95 39.66 33.62 -199.90 -
EY 15.00 17.08 2.23 -0.50 2.52 2.97 -0.50 -
DY 0.00 0.00 15.87 20.20 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.07 1.16 1.07 1.12 1.19 -13.90%

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