[FCW] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 12.49%
YoY- 46.66%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 28,913 29,432 30,980 28,862 28,487 27,854 26,328 6.44%
PBT 24,541 23,275 18,881 25,120 22,564 21,201 24,295 0.67%
Tax -635 -1,155 -1,186 -1,024 -1,143 -1,162 -1,331 -38.97%
NP 23,906 22,120 17,695 24,096 21,421 20,039 22,964 2.71%
-
NP to SH 23,908 22,122 17,697 24,098 21,423 20,041 22,966 2.71%
-
Tax Rate 2.59% 4.96% 6.28% 4.08% 5.07% 5.48% 5.48% -
Total Cost 5,007 7,312 13,285 4,766 7,066 7,815 3,364 30.39%
-
Net Worth 227,494 217,494 209,994 204,995 202,495 194,995 192,495 11.79%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 227,494 217,494 209,994 204,995 202,495 194,995 192,495 11.79%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 82.68% 75.16% 57.12% 83.49% 75.20% 71.94% 87.22% -
ROE 10.51% 10.17% 8.43% 11.76% 10.58% 10.28% 11.93% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.57 11.77 12.39 11.55 11.40 11.14 10.53 6.48%
EPS 9.56 8.85 7.08 9.64 8.57 8.02 9.19 2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.84 0.82 0.81 0.78 0.77 11.79%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.57 11.77 12.39 11.55 11.40 11.14 10.53 6.48%
EPS 9.56 8.85 7.08 9.64 8.57 8.02 9.19 2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.84 0.82 0.81 0.78 0.77 11.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.04 1.04 1.04 1.09 1.04 1.04 1.05 -
P/RPS 8.99 8.83 8.39 9.44 9.13 9.33 9.97 -6.67%
P/EPS 10.87 11.75 14.69 11.31 12.14 12.97 11.43 -3.29%
EY 9.20 8.51 6.81 8.84 8.24 7.71 8.75 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 1.24 1.33 1.28 1.33 1.36 -11.10%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 -
Price 1.05 1.04 1.04 1.04 1.10 1.10 1.04 -
P/RPS 9.08 8.83 8.39 9.01 9.65 9.87 9.88 -5.47%
P/EPS 10.98 11.75 14.69 10.79 12.84 13.72 11.32 -2.01%
EY 9.11 8.51 6.81 9.27 7.79 7.29 8.83 2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.20 1.24 1.27 1.36 1.41 1.35 -10.14%

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