[FCW] YoY Annualized 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- -21.71%
YoY- -14.63%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 28,488 21,620 26,091 21,149 29,015 31,868 26,696 0.96%
PBT 24,085 21,046 17,815 23,702 4,713 166 1,571 49.78%
Tax -1,068 -504 -1,386 -1,237 -1,195 -1,182 -745 5.47%
NP 23,017 20,542 16,429 22,465 3,518 -1,016 826 63.63%
-
NP to SH 24,292 20,542 16,431 19,246 3,516 -1,013 828 64.89%
-
Tax Rate 4.43% 2.39% 7.78% 5.22% 25.36% 712.05% 47.42% -
Total Cost 5,471 1,078 9,662 -1,316 25,497 32,884 25,870 -20.54%
-
Net Worth 252,493 227,494 182,495 167,495 147,496 169,995 169,995 6.03%
Dividend
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 24,999 - 49,998 -
Div Payout % - - - - 711.02% - 6,038.50% -
Equity
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 252,493 227,494 182,495 167,495 147,496 169,995 169,995 6.03%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 80.80% 95.01% 62.97% 106.22% 12.12% -3.19% 3.09% -
ROE 9.62% 9.03% 9.00% 11.49% 2.38% -0.60% 0.49% -
Per Share
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.40 8.65 10.44 8.46 11.61 12.75 10.68 0.97%
EPS 9.72 8.22 6.57 7.70 1.41 -0.41 0.33 64.98%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 20.00 -
NAPS 1.01 0.91 0.73 0.67 0.59 0.68 0.68 6.03%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.40 8.65 10.44 8.46 11.61 12.75 10.68 0.97%
EPS 9.72 8.22 6.57 7.70 1.41 -0.41 0.33 64.98%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 20.00 -
NAPS 1.01 0.91 0.73 0.67 0.59 0.68 0.68 6.03%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/03/24 31/03/23 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.02 1.04 1.04 0.55 0.65 0.82 0.87 -
P/RPS 8.95 12.03 9.96 6.50 5.60 6.43 8.15 1.39%
P/EPS 10.50 12.66 15.82 7.14 46.22 -202.36 262.67 -37.90%
EY 9.53 7.90 6.32 14.00 2.16 -0.49 0.38 61.10%
DY 0.00 0.00 0.00 0.00 15.38 0.00 22.99 -
P/NAPS 1.01 1.14 1.42 0.82 1.10 1.21 1.28 -3.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/05/24 30/05/23 30/08/21 27/08/20 29/08/19 28/08/18 30/08/17 -
Price 1.02 1.05 1.05 0.60 0.63 0.81 0.88 -
P/RPS 8.95 12.14 10.06 7.09 5.43 6.35 8.24 1.23%
P/EPS 10.50 12.78 15.98 7.79 44.79 -199.90 265.69 -38.01%
EY 9.53 7.83 6.26 12.83 2.23 -0.50 0.38 61.10%
DY 0.00 0.00 0.00 0.00 15.87 0.00 22.73 -
P/NAPS 1.01 1.15 1.44 0.90 1.07 1.19 1.29 -3.55%

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