[FCW] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 3.69%
YoY- 43.62%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 29,683 30,980 22,114 26,575 29,018 29,251 28,201 0.76%
PBT 27,463 18,881 19,415 14,644 1,411 663 7,749 20.61%
Tax -774 -1,186 -1,508 -729 -1,355 -583 -2,681 -16.80%
NP 26,689 17,695 17,907 13,915 56 80 5,068 27.90%
-
NP to SH 26,689 17,697 17,905 12,467 59 82 5,071 27.89%
-
Tax Rate 2.82% 6.28% 7.77% 4.98% 96.03% 87.93% 34.60% -
Total Cost 2,994 13,285 4,207 12,660 28,962 29,171 23,133 -26.13%
-
Net Worth 239,994 209,994 174,995 157,496 169,995 169,995 169,995 5.24%
Dividend
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 24,999 - - 54,062 -
Div Payout % - - - 200.52% - - 1,066.12% -
Equity
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 239,994 209,994 174,995 157,496 169,995 169,995 169,995 5.24%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 89.91% 57.12% 80.98% 52.36% 0.19% 0.27% 17.97% -
ROE 11.12% 8.43% 10.23% 7.92% 0.03% 0.05% 2.98% -
Per Share
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 11.87 12.39 8.85 10.63 11.61 11.70 11.28 0.75%
EPS 10.68 7.08 7.16 4.99 0.02 0.03 2.03 27.88%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 21.50 -
NAPS 0.96 0.84 0.70 0.63 0.68 0.68 0.68 5.24%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 11.87 12.39 8.85 10.63 11.61 11.70 11.28 0.75%
EPS 10.68 7.08 7.16 4.99 0.02 0.03 2.03 27.88%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 21.50 -
NAPS 0.96 0.84 0.70 0.63 0.68 0.68 0.68 5.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 29/09/23 30/09/22 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.03 1.04 1.01 0.67 0.74 0.85 0.88 -
P/RPS 8.67 8.39 11.42 6.30 6.38 7.26 7.80 1.57%
P/EPS 9.65 14.69 14.10 13.44 3,135.52 2,591.40 43.38 -19.96%
EY 10.36 6.81 7.09 7.44 0.03 0.04 2.31 24.89%
DY 0.00 0.00 0.00 14.93 0.00 0.00 24.43 -
P/NAPS 1.07 1.24 1.44 1.06 1.09 1.25 1.29 -2.73%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/11/23 29/11/22 26/02/21 28/02/20 27/02/19 27/02/18 23/02/17 -
Price 1.03 1.04 1.01 0.60 0.73 0.95 0.87 -
P/RPS 8.67 8.39 11.42 5.64 6.29 8.12 7.71 1.75%
P/EPS 9.65 14.69 14.10 12.03 3,093.15 2,896.27 42.89 -19.82%
EY 10.36 6.81 7.09 8.31 0.03 0.03 2.33 24.73%
DY 0.00 0.00 0.00 16.67 0.00 0.00 24.71 -
P/NAPS 1.07 1.24 1.44 0.95 1.07 1.40 1.28 -2.61%

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