[FCW] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -16.75%
YoY- -91.84%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 26,638 27,830 31,516 26,565 25,050 24,558 25,300 3.49%
PBT 4,541 5,886 8,624 6,351 6,862 3,090 -4,300 -
Tax -1,116 -1,936 -2,588 -1,942 -1,562 -458 -360 112.45%
NP 3,425 3,950 6,036 4,409 5,300 2,632 -4,660 -
-
NP to SH 3,425 3,950 6,036 4,412 5,300 2,632 -4,660 -
-
Tax Rate 24.58% 32.89% 30.01% 30.58% 22.76% 14.82% - -
Total Cost 23,213 23,880 25,480 22,156 19,750 21,926 29,960 -15.62%
-
Net Worth 172,495 169,995 219,994 219,994 219,994 219,994 217,494 -14.30%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 66,665 99,997 199,995 3,749 4,999 7,499 - -
Div Payout % 1,946.24% 2,531.58% 3,313.37% 84.99% 94.34% 284.95% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 172,495 169,995 219,994 219,994 219,994 219,994 217,494 -14.30%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.86% 14.19% 19.15% 16.60% 21.16% 10.72% -18.42% -
ROE 1.99% 2.32% 2.74% 2.01% 2.41% 1.20% -2.14% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.66 11.13 12.61 10.63 10.02 9.82 10.12 3.52%
EPS 1.37 1.58 2.40 1.76 2.12 1.06 -1.88 -
DPS 26.67 40.00 80.00 1.50 2.00 3.00 0.00 -
NAPS 0.69 0.68 0.88 0.88 0.88 0.88 0.87 -14.30%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.66 11.13 12.61 10.63 10.02 9.82 10.12 3.52%
EPS 1.37 1.58 2.40 1.76 2.12 1.06 -1.88 -
DPS 26.67 40.00 80.00 1.50 2.00 3.00 0.00 -
NAPS 0.69 0.68 0.88 0.88 0.88 0.88 0.87 -14.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.84 0.88 1.30 0.99 0.99 1.02 1.06 -
P/RPS 7.88 7.90 10.31 9.32 9.88 10.38 10.47 -17.24%
P/EPS 61.31 55.69 53.84 56.10 46.70 96.88 -56.87 -
EY 1.63 1.80 1.86 1.78 2.14 1.03 -1.76 -
DY 31.75 45.45 61.54 1.52 2.02 2.94 0.00 -
P/NAPS 1.22 1.29 1.48 1.13 1.13 1.16 1.22 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 23/02/17 25/11/16 30/08/16 25/05/16 29/02/16 27/11/15 -
Price 0.845 0.87 0.94 0.99 0.99 0.99 1.04 -
P/RPS 7.93 7.82 7.46 9.32 9.88 10.08 10.28 -15.87%
P/EPS 61.67 55.06 38.93 56.10 46.70 94.03 -55.79 -
EY 1.62 1.82 2.57 1.78 2.14 1.06 -1.79 -
DY 31.56 45.98 85.11 1.52 2.02 3.03 0.00 -
P/NAPS 1.22 1.28 1.07 1.13 1.13 1.13 1.20 1.10%

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