[FCW] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -38.91%
YoY- 36.42%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 29,821 19,304 27,814 25,564 22,205 27,648 31,574 -0.98%
PBT 24,258 16,314 28,162 22,501 31,160 772 -2,253 -
Tax -1,312 -921 -1,120 -1,514 -1,348 -1,601 -713 11.17%
NP 22,946 15,393 27,042 20,986 29,812 -829 -2,966 -
-
NP to SH 23,932 15,393 27,042 20,986 25,522 -829 -2,966 -
-
Tax Rate 5.41% 5.65% 3.98% 6.73% 4.33% 207.38% - -
Total Cost 6,874 3,910 772 4,577 -7,606 28,477 34,541 -24.45%
-
Net Worth 247,494 217,494 194,995 179,995 167,495 142,496 167,495 7.01%
Dividend
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 33,332 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 247,494 217,494 194,995 179,995 167,495 142,496 167,495 7.01%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 76.95% 79.74% 97.22% 82.09% 134.26% -3.00% -9.40% -
ROE 9.67% 7.08% 13.87% 11.66% 15.24% -0.58% -1.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.93 7.72 11.13 10.23 8.88 11.06 12.63 -0.98%
EPS 9.57 6.16 10.82 8.40 10.21 -0.33 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
NAPS 0.99 0.87 0.78 0.72 0.67 0.57 0.67 7.01%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.93 7.72 11.13 10.23 8.88 11.06 12.63 -0.98%
EPS 9.57 6.16 10.82 8.40 10.21 -0.33 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
NAPS 0.99 0.87 0.78 0.72 0.67 0.57 0.67 7.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.03 1.04 1.04 1.04 0.56 0.715 0.86 -
P/RPS 8.63 13.47 9.35 10.17 6.30 6.47 6.81 4.20%
P/EPS 10.76 16.89 9.61 12.39 5.49 -215.53 -72.47 -
EY 9.29 5.92 10.40 8.07 18.23 -0.46 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 18.65 0.00 -
P/NAPS 1.04 1.20 1.33 1.44 0.84 1.25 1.28 -3.54%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/02/24 28/02/23 28/02/22 28/05/21 29/06/20 29/05/19 22/05/18 -
Price 1.03 1.04 1.10 1.05 0.55 0.66 0.84 -
P/RPS 8.63 13.47 9.89 10.27 6.19 5.97 6.65 4.63%
P/EPS 10.76 16.89 10.17 12.51 5.39 -198.95 -70.78 -
EY 9.29 5.92 9.83 8.00 18.56 -0.50 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 20.20 0.00 -
P/NAPS 1.04 1.20 1.41 1.46 0.82 1.16 1.25 -3.14%

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