[FCW] QoQ Annualized Quarter Result on 31-Mar-2022

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 2.23%
YoY- 31.72%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 19,304 31,204 28,861 28,757 27,814 22,732 26,091 -18.15%
PBT 16,314 20,384 25,121 28,834 28,162 45,340 17,815 -5.68%
Tax -921 -1,720 -1,024 -1,190 -1,120 -1,072 -1,386 -23.79%
NP 15,393 18,664 24,097 27,644 27,042 44,268 16,429 -4.23%
-
NP to SH 15,393 18,664 24,099 27,644 27,042 44,268 16,431 -4.24%
-
Tax Rate 5.65% 8.44% 4.08% 4.13% 3.98% 2.36% 7.78% -
Total Cost 3,910 12,540 4,764 1,113 772 -21,536 9,662 -45.19%
-
Net Worth 217,494 209,994 204,995 202,495 194,995 192,495 182,495 12.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 217,494 209,994 204,995 202,495 194,995 192,495 182,495 12.37%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 79.74% 59.81% 83.49% 96.13% 97.22% 194.74% 62.97% -
ROE 7.08% 8.89% 11.76% 13.65% 13.87% 23.00% 9.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.72 12.48 11.54 11.50 11.13 9.09 10.44 -18.18%
EPS 6.16 7.48 9.64 11.05 10.82 17.72 6.57 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.81 0.78 0.77 0.73 12.37%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.72 12.48 11.54 11.50 11.13 9.09 10.44 -18.18%
EPS 6.16 7.48 9.64 11.05 10.82 17.72 6.57 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.81 0.78 0.77 0.73 12.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.04 1.04 1.09 1.04 1.04 1.05 1.04 -
P/RPS 13.47 8.33 9.44 9.04 9.35 11.55 9.96 22.22%
P/EPS 16.89 13.93 11.31 9.41 9.61 5.93 15.82 4.44%
EY 5.92 7.18 8.84 10.63 10.40 16.86 6.32 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.33 1.28 1.33 1.36 1.42 -10.58%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 -
Price 1.04 1.04 1.04 1.10 1.10 1.04 1.05 -
P/RPS 13.47 8.33 9.01 9.56 9.89 11.44 10.06 21.41%
P/EPS 16.89 13.93 10.79 9.95 10.17 5.87 15.98 3.75%
EY 5.92 7.18 9.27 10.05 9.83 17.03 6.26 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.27 1.36 1.41 1.35 1.44 -11.41%

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