[FCW] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 44.75%
YoY- 21030.51%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 20,193 21,149 24,933 26,575 28,538 29,015 28,923 -21.24%
PBT 19,983 21,931 25,733 14,644 9,704 4,713 2,435 305.29%
Tax -1,267 -1,237 -1,005 -729 -1,089 -1,195 -1,848 -22.19%
NP 18,716 20,694 24,728 13,915 8,615 3,518 587 899.18%
-
NP to SH 17,268 19,246 23,280 12,467 8,613 3,516 590 843.89%
-
Tax Rate 6.34% 5.64% 3.91% 4.98% 11.22% 25.36% 75.89% -
Total Cost 1,477 455 205 12,660 19,923 25,497 28,336 -85.97%
-
Net Worth 169,995 167,495 167,495 157,496 154,996 147,496 142,496 12.44%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 24,999 24,999 24,999 24,999 -
Div Payout % - - - 200.52% 290.25% 711.02% 4,237.19% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 169,995 167,495 167,495 157,496 154,996 147,496 142,496 12.44%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 92.69% 97.85% 99.18% 52.36% 30.19% 12.12% 2.03% -
ROE 10.16% 11.49% 13.90% 7.92% 5.56% 2.38% 0.41% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.08 8.46 9.97 10.63 11.42 11.61 11.57 -21.23%
EPS 6.91 7.70 9.31 4.99 3.45 1.41 0.24 833.65%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 0.68 0.67 0.67 0.63 0.62 0.59 0.57 12.44%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.08 8.46 9.97 10.63 11.42 11.61 11.57 -21.23%
EPS 6.91 7.70 9.31 4.99 3.45 1.41 0.24 833.65%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 0.68 0.67 0.67 0.63 0.62 0.59 0.57 12.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.89 0.55 0.56 0.67 0.62 0.65 0.715 -
P/RPS 11.02 6.50 5.61 6.30 5.43 5.60 6.18 46.89%
P/EPS 12.88 7.14 6.01 13.44 18.00 46.22 302.96 -87.74%
EY 7.76 14.00 16.63 7.44 5.56 2.16 0.33 716.08%
DY 0.00 0.00 0.00 14.93 16.13 15.38 13.99 -
P/NAPS 1.31 0.82 0.84 1.06 1.00 1.10 1.25 3.16%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 29/06/20 28/02/20 25/11/19 29/08/19 29/05/19 -
Price 0.84 0.60 0.55 0.60 0.61 0.63 0.66 -
P/RPS 10.40 7.09 5.51 5.64 5.34 5.43 5.70 49.15%
P/EPS 12.16 7.79 5.91 12.03 17.71 44.79 279.65 -87.56%
EY 8.22 12.83 16.93 8.31 5.65 2.23 0.36 700.27%
DY 0.00 0.00 0.00 16.67 16.39 15.87 15.15 -
P/NAPS 1.24 0.90 0.82 0.95 0.98 1.07 1.16 4.53%

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