[FCW] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 330.15%
YoY- -37.77%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 12,145 11,180 13,620 16,470 13,915 12,279 12,437 -0.39%
PBT 10,695 14,982 3,280 2,035 2,943 1,545 -1,025 -
Tax -784 -513 -979 -806 -968 -229 51,117 -
NP 9,911 14,469 2,301 1,229 1,975 1,316 50,092 -23.64%
-
NP to SH 9,911 11,252 2,301 1,229 1,975 1,316 50,051 -23.63%
-
Tax Rate 7.33% 3.42% 29.85% 39.61% 32.89% 14.82% - -
Total Cost 2,234 -3,289 11,319 15,241 11,940 10,963 -37,655 -
-
Net Worth 174,995 157,496 169,995 169,995 169,995 219,994 227,494 -4.27%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 49,998 3,749 - -
Div Payout % - - - - 2,531.58% 284.95% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 174,995 157,496 169,995 169,995 169,995 219,994 227,494 -4.27%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 81.61% 129.42% 16.89% 7.46% 14.19% 10.72% 402.77% -
ROE 5.66% 7.14% 1.35% 0.72% 1.16% 0.60% 22.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.86 4.47 5.45 6.59 5.57 4.91 4.97 -0.37%
EPS 3.96 4.50 0.92 0.49 0.79 0.53 20.02 -23.64%
DPS 0.00 0.00 0.00 0.00 20.00 1.50 0.00 -
NAPS 0.70 0.63 0.68 0.68 0.68 0.88 0.91 -4.27%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.86 4.47 5.45 6.59 5.57 4.91 4.97 -0.37%
EPS 3.96 4.50 0.92 0.49 0.79 0.53 20.02 -23.64%
DPS 0.00 0.00 0.00 0.00 20.00 1.50 0.00 -
NAPS 0.70 0.63 0.68 0.68 0.68 0.88 0.91 -4.27%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.01 0.67 0.74 0.85 0.88 1.02 1.29 -
P/RPS 20.79 14.98 13.58 12.90 15.81 20.77 25.93 -3.61%
P/EPS 25.48 14.89 80.40 172.90 111.39 193.76 6.44 25.73%
EY 3.93 6.72 1.24 0.58 0.90 0.52 15.52 -20.44%
DY 0.00 0.00 0.00 0.00 22.73 1.47 0.00 -
P/NAPS 1.44 1.06 1.09 1.25 1.29 1.16 1.42 0.23%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 27/02/19 27/02/18 23/02/17 29/02/16 17/02/15 -
Price 1.01 0.60 0.73 0.95 0.87 0.99 1.05 -
P/RPS 20.79 13.42 13.40 14.42 15.63 20.16 21.11 -0.25%
P/EPS 25.48 13.33 79.31 193.24 110.12 188.07 5.24 30.12%
EY 3.93 7.50 1.26 0.52 0.91 0.53 19.07 -23.12%
DY 0.00 0.00 0.00 0.00 22.99 1.52 0.00 -
P/NAPS 1.44 0.95 1.07 1.40 1.28 1.13 1.15 3.81%

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