[FCW] YoY TTM 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- 106.75%
YoY- -98.38%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 22,114 26,575 29,018 29,251 28,201 25,953 26,759 -3.12%
PBT 19,415 14,644 1,411 663 7,749 7,607 2,448 41.17%
Tax -1,508 -729 -1,355 -583 -2,681 -1,386 51,667 -
NP 17,907 13,915 56 80 5,068 6,221 54,115 -16.81%
-
NP to SH 17,905 12,467 59 82 5,071 6,265 53,880 -16.76%
-
Tax Rate 7.77% 4.98% 96.03% 87.93% 34.60% 18.22% -2,110.58% -
Total Cost 4,207 12,660 28,962 29,171 23,133 19,732 -27,356 -
-
Net Worth 174,995 157,496 169,995 169,995 169,995 220,533 227,494 -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 - 24,999 - - 54,062 16,258 - -
Div Payout % - 200.52% - - 1,066.12% 259.52% - -
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 174,995 157,496 169,995 169,995 169,995 220,533 227,494 -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 80.98% 52.36% 0.19% 0.27% 17.97% 23.97% 202.23% -
ROE 10.23% 7.92% 0.03% 0.05% 2.98% 2.84% 23.68% -
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 8.85 10.63 11.61 11.70 11.28 10.36 10.70 -3.11%
EPS 7.16 4.99 0.02 0.03 2.03 2.50 21.55 -16.76%
DPS 0.00 10.00 0.00 0.00 21.50 6.50 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 8.85 10.63 11.61 11.70 11.28 10.38 10.70 -3.11%
EPS 7.16 4.99 0.02 0.03 2.03 2.51 21.55 -16.76%
DPS 0.00 10.00 0.00 0.00 21.50 6.50 0.00 -
NAPS 0.70 0.63 0.68 0.68 0.68 0.8822 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 11.42 6.30 6.38 7.26 7.80 9.85 12.05 -0.89%
P/EPS 14.10 13.44 3,135.52 2,591.40 43.38 40.80 5.99 15.32%
EY 7.09 7.44 0.03 0.04 2.31 2.45 16.71 -13.30%
DY 0.00 14.93 0.00 0.00 24.43 6.37 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 11.42 5.64 6.29 8.12 7.71 9.56 9.81 2.56%
P/EPS 14.10 12.03 3,093.15 2,896.27 42.89 39.60 4.87 19.36%
EY 7.09 8.31 0.03 0.03 2.33 2.53 20.53 -16.22%
DY 0.00 16.67 0.00 0.00 24.71 6.57 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