[FCW] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -5.41%
YoY- 399.29%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 27,596 39,409 31,956 31,034 31,472 36,835 35,806 -15.92%
PBT 4,308 12,857 9,020 4,218 4,184 5,552 3,169 22.69%
Tax 2,876 -3,882 4,025 4,474 5,016 -2,194 -662 -
NP 7,184 8,975 13,045 8,692 9,200 3,358 2,506 101.67%
-
NP to SH 6,924 8,625 12,776 8,434 8,916 3,034 2,133 119.07%
-
Tax Rate -66.76% 30.19% -44.62% -106.07% -119.89% 39.52% 20.89% -
Total Cost 20,412 30,434 18,910 22,342 22,272 33,477 33,300 -27.81%
-
Net Worth 150,535 149,316 148,907 150,308 140,778 138,307 137,151 6.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,884 - - - - - - -
Div Payout % 171.64% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,535 149,316 148,907 150,308 140,778 138,307 137,151 6.39%
NOSH 198,073 196,469 195,930 208,762 195,526 194,799 195,121 1.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.03% 22.77% 40.82% 28.01% 29.23% 9.12% 7.00% -
ROE 4.60% 5.78% 8.58% 5.61% 6.33% 2.19% 1.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.93 20.06 16.31 14.87 16.10 18.91 18.35 -16.76%
EPS 3.52 4.39 6.52 4.04 4.56 1.56 1.09 118.32%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.76 0.72 0.72 0.71 0.7029 5.33%
Adjusted Per Share Value based on latest NOSH - 225,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.04 15.76 12.78 12.41 12.59 14.73 14.32 -15.90%
EPS 2.77 3.45 5.11 3.37 3.57 1.21 0.85 119.64%
DPS 4.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.5973 0.5956 0.6013 0.5631 0.5532 0.5486 6.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 0.745 0.74 0.77 0.63 0.73 0.64 -
P/RPS 7.90 3.71 4.54 5.18 3.91 3.86 3.49 72.31%
P/EPS 31.47 16.97 11.35 19.06 13.82 46.87 58.54 -33.86%
EY 3.18 5.89 8.81 5.25 7.24 2.13 1.71 51.16%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 0.97 1.07 0.87 1.03 0.91 36.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 25/05/12 -
Price 0.85 0.805 0.76 0.755 0.66 0.65 0.67 -
P/RPS 6.10 4.01 4.66 5.08 4.10 3.44 3.65 40.78%
P/EPS 24.32 18.34 11.66 18.69 14.47 41.73 61.28 -45.96%
EY 4.11 5.45 8.58 5.35 6.91 2.40 1.63 85.15%
DY 7.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 1.00 1.05 0.92 0.92 0.95 11.58%

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