[FCW] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 4.39%
YoY- -14.63%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 21,568 13,907 5,683 26,091 19,173 12,145 5,446 150.52%
PBT 21,626 14,081 11,335 17,815 16,876 10,695 4,855 170.96%
Tax -893 -560 -268 -1,386 -1,136 -784 -323 97.10%
NP 20,733 13,521 11,067 16,429 15,740 9,911 4,532 175.83%
-
NP to SH 20,733 13,521 11,067 16,431 15,740 9,911 4,532 175.83%
-
Tax Rate 4.13% 3.98% 2.36% 7.78% 6.73% 7.33% 6.65% -
Total Cost 835 386 -5,384 9,662 3,433 2,234 914 -5.85%
-
Net Worth 202,495 194,995 192,495 182,495 179,995 174,995 169,995 12.38%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 202,495 194,995 192,495 182,495 179,995 174,995 169,995 12.38%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 96.13% 97.22% 194.74% 62.97% 82.09% 81.61% 83.22% -
ROE 10.24% 6.93% 5.75% 9.00% 8.74% 5.66% 2.67% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.63 5.56 2.27 10.44 7.67 4.86 2.18 150.45%
EPS 8.29 5.41 4.43 6.57 6.30 3.96 1.81 176.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.77 0.73 0.72 0.70 0.68 12.38%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.63 5.56 2.27 10.44 7.67 4.86 2.18 150.45%
EPS 8.29 5.41 4.43 6.57 6.30 3.96 1.81 176.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.77 0.73 0.72 0.70 0.68 12.38%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.04 1.04 1.05 1.04 1.04 1.01 0.89 -
P/RPS 12.05 18.70 46.19 9.96 13.56 20.79 40.85 -55.72%
P/EPS 12.54 19.23 23.72 15.82 16.52 25.48 49.09 -59.77%
EY 7.97 5.20 4.22 6.32 6.05 3.93 2.04 148.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.36 1.42 1.44 1.44 1.31 -1.53%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 29/11/21 30/08/21 28/05/21 26/02/21 26/11/20 -
Price 1.10 1.10 1.04 1.05 1.05 1.01 0.84 -
P/RPS 12.75 19.77 45.75 10.06 13.69 20.79 38.56 -52.21%
P/EPS 13.26 20.34 23.49 15.98 16.68 25.48 46.34 -56.60%
EY 7.54 4.92 4.26 6.26 6.00 3.93 2.16 130.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.41 1.35 1.44 1.46 1.44 1.24 6.35%

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