[FCW] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -32.49%
YoY- 184.28%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 24,968 26,040 27,596 39,409 31,956 31,034 31,472 -14.31%
PBT 3,929 4,034 4,308 12,857 9,020 4,218 4,184 -4.10%
Tax 2,265 2,294 2,876 -3,882 4,025 4,474 5,016 -41.17%
NP 6,194 6,328 7,184 8,975 13,045 8,692 9,200 -23.20%
-
NP to SH 5,990 6,140 6,924 8,625 12,776 8,434 8,916 -23.31%
-
Tax Rate -57.65% -56.87% -66.76% 30.19% -44.62% -106.07% -119.89% -
Total Cost 18,773 19,712 20,412 30,434 18,910 22,342 22,272 -10.77%
-
Net Worth 174,995 177,495 150,535 149,316 148,907 150,308 140,778 15.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,999 7,499 11,884 - - - - -
Div Payout % 83.46% 122.15% 171.64% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 174,995 177,495 150,535 149,316 148,907 150,308 140,778 15.62%
NOSH 249,994 249,994 198,073 196,469 195,930 208,762 195,526 17.81%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.81% 24.30% 26.03% 22.77% 40.82% 28.01% 29.23% -
ROE 3.42% 3.46% 4.60% 5.78% 8.58% 5.61% 6.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.99 10.42 13.93 20.06 16.31 14.87 16.10 -27.27%
EPS 2.40 2.46 3.52 4.39 6.52 4.04 4.56 -34.83%
DPS 2.00 3.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.76 0.76 0.76 0.72 0.72 -1.86%
Adjusted Per Share Value based on latest NOSH - 195,306
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.99 10.42 11.04 15.76 12.78 12.41 12.59 -14.30%
EPS 2.40 2.46 2.77 3.45 5.11 3.37 3.57 -23.27%
DPS 2.00 3.00 4.75 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.6022 0.5973 0.5956 0.6013 0.5631 15.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.94 0.815 1.10 0.745 0.74 0.77 0.63 -
P/RPS 9.41 7.82 7.90 3.71 4.54 5.18 3.91 79.68%
P/EPS 39.23 33.18 31.47 16.97 11.35 19.06 13.82 100.60%
EY 2.55 3.01 3.18 5.89 8.81 5.25 7.24 -50.15%
DY 2.13 3.68 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.15 1.45 0.98 0.97 1.07 0.87 33.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 -
Price 0.965 0.975 0.85 0.805 0.76 0.755 0.66 -
P/RPS 9.66 9.36 6.10 4.01 4.66 5.08 4.10 77.15%
P/EPS 40.27 39.70 24.32 18.34 11.66 18.69 14.47 97.97%
EY 2.48 2.52 4.11 5.45 8.58 5.35 6.91 -49.52%
DY 2.07 3.08 7.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.37 1.12 1.06 1.00 1.05 0.92 31.06%

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