[FCW] YoY TTM 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- -12.74%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 29,508 29,432 27,854 23,668 24,933 28,923 30,398 -0.51%
PBT 27,004 23,275 21,201 17,208 25,733 2,435 -3,525 -
Tax -797 -1,155 -1,162 -1,362 -1,005 -1,848 -443 10.74%
NP 26,207 22,120 20,039 15,846 24,728 587 -3,968 -
-
NP to SH 26,946 22,122 20,041 15,844 23,280 590 -3,966 -
-
Tax Rate 2.95% 4.96% 5.48% 7.91% 3.91% 75.89% - -
Total Cost 3,301 7,312 7,815 7,822 205 28,336 34,366 -33.43%
-
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 - - - - - 24,999 - -
Div Payout % - - - - - 4,237.19% - -
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 88.81% 75.16% 71.94% 66.95% 99.18% 2.03% -13.05% -
ROE 10.89% 10.17% 10.28% 8.80% 13.90% 0.41% -2.37% -
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 11.80 11.77 11.14 9.47 9.97 11.57 12.16 -0.52%
EPS 10.78 8.85 8.02 6.34 9.31 0.24 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 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 11.80 11.77 11.14 9.47 9.97 11.57 12.16 -0.52%
EPS 10.78 8.85 8.02 6.34 9.31 0.24 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 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 8.73 8.83 9.33 10.99 5.61 6.18 7.07 3.73%
P/EPS 9.56 11.75 12.97 16.41 6.01 302.96 -54.21 -
EY 10.46 8.51 7.71 6.09 16.63 0.33 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 13.99 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 8.73 8.83 9.87 11.09 5.51 5.70 6.91 4.14%
P/EPS 9.56 11.75 13.72 16.57 5.91 279.65 -52.95 -
EY 10.46 8.51 7.29 6.04 16.93 0.36 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 15.15 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