[FCW] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -19.72%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,342 24,968 26,040 27,596 39,409 31,956 31,034 -8.11%
PBT 5,490 3,929 4,034 4,308 12,857 9,020 4,218 19.26%
Tax 1,697 2,265 2,294 2,876 -3,882 4,025 4,474 -47.69%
NP 7,187 6,194 6,328 7,184 8,975 13,045 8,692 -11.93%
-
NP to SH 6,869 5,990 6,140 6,924 8,625 12,776 8,434 -12.82%
-
Tax Rate -30.91% -57.65% -56.87% -66.76% 30.19% -44.62% -106.07% -
Total Cost 20,155 18,773 19,712 20,412 30,434 18,910 22,342 -6.65%
-
Net Worth 177,495 174,995 177,495 150,535 149,316 148,907 150,308 11.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,749 4,999 7,499 11,884 - - - -
Div Payout % 54.59% 83.46% 122.15% 171.64% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 177,495 174,995 177,495 150,535 149,316 148,907 150,308 11.75%
NOSH 249,994 249,994 249,994 198,073 196,469 195,930 208,762 12.80%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.29% 24.81% 24.30% 26.03% 22.77% 40.82% 28.01% -
ROE 3.87% 3.42% 3.46% 4.60% 5.78% 8.58% 5.61% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.94 9.99 10.42 13.93 20.06 16.31 14.87 -18.54%
EPS 2.75 2.40 2.46 3.52 4.39 6.52 4.04 -22.67%
DPS 1.50 2.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 0.76 0.76 0.76 0.72 -0.93%
Adjusted Per Share Value based on latest NOSH - 198,073
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.94 9.99 10.42 11.04 15.76 12.78 12.41 -8.08%
EPS 2.75 2.40 2.46 2.77 3.45 5.11 3.37 -12.70%
DPS 1.50 2.00 3.00 4.75 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 0.6022 0.5973 0.5956 0.6013 11.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.985 0.94 0.815 1.10 0.745 0.74 0.77 -
P/RPS 9.01 9.41 7.82 7.90 3.71 4.54 5.18 44.77%
P/EPS 35.85 39.23 33.18 31.47 16.97 11.35 19.06 52.55%
EY 2.79 2.55 3.01 3.18 5.89 8.81 5.25 -34.46%
DY 1.52 2.13 3.68 5.45 0.00 0.00 0.00 -
P/NAPS 1.39 1.34 1.15 1.45 0.98 0.97 1.07 19.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 -
Price 1.33 0.965 0.975 0.85 0.805 0.76 0.755 -
P/RPS 12.16 9.66 9.36 6.10 4.01 4.66 5.08 79.22%
P/EPS 48.40 40.27 39.70 24.32 18.34 11.66 18.69 88.90%
EY 2.07 2.48 2.52 4.11 5.45 8.58 5.35 -46.99%
DY 1.13 2.07 3.08 7.06 0.00 0.00 0.00 -
P/NAPS 1.87 1.38 1.37 1.12 1.06 1.00 1.05 47.08%

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