[FCW] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 85.15%
YoY- 360.72%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,149 16,654 11,180 6,402 29,015 20,736 13,620 34.12%
PBT 23,702 23,370 14,982 6,803 4,713 579 3,280 274.22%
Tax -1,237 -1,011 -513 -293 -1,195 -1,201 -979 16.89%
NP 22,465 22,359 14,469 6,510 3,518 -622 2,301 357.43%
-
NP to SH 19,246 19,142 11,252 6,510 3,516 -622 2,301 312.58%
-
Tax Rate 5.22% 4.33% 3.42% 4.31% 25.36% 207.43% 29.85% -
Total Cost -1,316 -5,705 -3,289 -108 25,497 21,358 11,319 -
-
Net Worth 167,495 167,495 157,496 154,996 147,496 142,496 169,995 -0.98%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - 24,999 24,999 - -
Div Payout % - - - - 711.02% 0.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 167,495 167,495 157,496 154,996 147,496 142,496 169,995 -0.98%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 106.22% 134.26% 129.42% 101.69% 12.12% -3.00% 16.89% -
ROE 11.49% 11.43% 7.14% 4.20% 2.38% -0.44% 1.35% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.46 6.66 4.47 2.56 11.61 8.29 5.45 34.10%
EPS 7.70 7.66 4.50 2.60 1.41 -0.25 0.92 312.75%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 0.67 0.67 0.63 0.62 0.59 0.57 0.68 -0.98%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.46 6.66 4.47 2.56 11.61 8.29 5.45 34.10%
EPS 7.70 7.66 4.50 2.60 1.41 -0.25 0.92 312.75%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 0.67 0.67 0.63 0.62 0.59 0.57 0.68 -0.98%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.55 0.56 0.67 0.62 0.65 0.715 0.74 -
P/RPS 6.50 8.41 14.98 24.21 5.60 8.62 13.58 -38.83%
P/EPS 7.14 7.31 14.89 23.81 46.22 -287.37 80.40 -80.12%
EY 14.00 13.67 6.72 4.20 2.16 -0.35 1.24 404.01%
DY 0.00 0.00 0.00 0.00 15.38 13.99 0.00 -
P/NAPS 0.82 0.84 1.06 1.00 1.10 1.25 1.09 -17.29%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 28/02/20 25/11/19 29/08/19 29/05/19 27/02/19 -
Price 0.60 0.55 0.60 0.61 0.63 0.66 0.73 -
P/RPS 7.09 8.26 13.42 23.82 5.43 7.96 13.40 -34.60%
P/EPS 7.79 7.18 13.33 23.42 44.79 -265.27 79.31 -78.74%
EY 12.83 13.92 7.50 4.27 2.23 -0.38 1.26 370.45%
DY 0.00 0.00 0.00 0.00 15.87 15.15 0.00 -
P/NAPS 0.90 0.82 0.95 0.98 1.07 1.16 1.07 -10.90%

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