[FCW] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -11.32%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 26,480 27,342 24,968 26,040 27,596 39,409 31,956 -11.76%
PBT 2,720 5,490 3,929 4,034 4,308 12,857 9,020 -54.99%
Tax 198,636 1,697 2,265 2,294 2,876 -3,882 4,025 1242.24%
NP 201,356 7,187 6,194 6,328 7,184 8,975 13,045 518.90%
-
NP to SH 201,112 6,869 5,990 6,140 6,924 8,625 12,776 527.04%
-
Tax Rate -7,302.79% -30.91% -57.65% -56.87% -66.76% 30.19% -44.62% -
Total Cost -174,876 20,155 18,773 19,712 20,412 30,434 18,910 -
-
Net Worth 227,494 177,495 174,995 177,495 150,535 149,316 148,907 32.61%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,749 4,999 7,499 11,884 - - -
Div Payout % - 54.59% 83.46% 122.15% 171.64% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 227,494 177,495 174,995 177,495 150,535 149,316 148,907 32.61%
NOSH 249,994 249,994 249,994 249,994 198,073 196,469 195,930 17.62%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 760.41% 26.29% 24.81% 24.30% 26.03% 22.77% 40.82% -
ROE 88.40% 3.87% 3.42% 3.46% 4.60% 5.78% 8.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.59 10.94 9.99 10.42 13.93 20.06 16.31 -24.99%
EPS 80.44 2.75 2.40 2.46 3.52 4.39 6.52 433.11%
DPS 0.00 1.50 2.00 3.00 6.00 0.00 0.00 -
NAPS 0.91 0.71 0.70 0.71 0.76 0.76 0.76 12.74%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.59 10.94 9.99 10.42 11.04 15.76 12.78 -11.76%
EPS 80.44 2.75 2.40 2.46 2.77 3.45 5.11 527.05%
DPS 0.00 1.50 2.00 3.00 4.75 0.00 0.00 -
NAPS 0.91 0.71 0.70 0.71 0.6022 0.5973 0.5956 32.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.63 0.985 0.94 0.815 1.10 0.745 0.74 -
P/RPS 15.39 9.01 9.41 7.82 7.90 3.71 4.54 125.49%
P/EPS 2.03 35.85 39.23 33.18 31.47 16.97 11.35 -68.22%
EY 49.35 2.79 2.55 3.01 3.18 5.89 8.81 215.07%
DY 0.00 1.52 2.13 3.68 5.45 0.00 0.00 -
P/NAPS 1.79 1.39 1.34 1.15 1.45 0.98 0.97 50.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 -
Price 1.56 1.33 0.965 0.975 0.85 0.805 0.76 -
P/RPS 14.73 12.16 9.66 9.36 6.10 4.01 4.66 115.23%
P/EPS 1.94 48.40 40.27 39.70 24.32 18.34 11.66 -69.71%
EY 51.57 2.07 2.48 2.52 4.11 5.45 8.58 230.21%
DY 0.00 1.13 2.07 3.08 7.06 0.00 0.00 -
P/NAPS 1.71 1.87 1.38 1.37 1.12 1.06 1.00 42.95%

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