[FCW] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 156.48%
YoY- -97.37%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,516 26,565 25,050 24,558 25,300 26,111 24,414 18.50%
PBT 8,624 6,351 6,862 3,090 -4,300 6,385 2,650 119.13%
Tax -2,588 -1,942 -1,562 -458 -360 47,665 69,302 -
NP 6,036 4,409 5,300 2,632 -4,660 54,050 71,953 -80.75%
-
NP to SH 6,036 4,412 5,300 2,632 -4,660 54,053 71,953 -80.75%
-
Tax Rate 30.01% 30.58% 22.76% 14.82% - -746.52% -2,615.17% -
Total Cost 25,480 22,156 19,750 21,926 29,960 -27,939 -47,538 -
-
Net Worth 219,994 219,994 219,994 219,994 217,494 217,494 229,994 -2.91%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 199,995 3,749 4,999 7,499 - 12,499 16,666 421.78%
Div Payout % 3,313.37% 84.99% 94.34% 284.95% - 23.12% 23.16% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 219,994 219,994 219,994 219,994 217,494 217,494 229,994 -2.91%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.15% 16.60% 21.16% 10.72% -18.42% 207.00% 294.71% -
ROE 2.74% 2.01% 2.41% 1.20% -2.14% 24.85% 31.28% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.61 10.63 10.02 9.82 10.12 10.44 9.77 18.48%
EPS 2.40 1.76 2.12 1.06 -1.88 21.62 28.79 -80.83%
DPS 80.00 1.50 2.00 3.00 0.00 5.00 6.67 421.60%
NAPS 0.88 0.88 0.88 0.88 0.87 0.87 0.92 -2.91%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.61 10.63 10.02 9.82 10.12 10.44 9.77 18.48%
EPS 2.41 1.76 2.12 1.05 -1.86 21.62 28.78 -80.77%
DPS 80.00 1.50 2.00 3.00 0.00 5.00 6.67 421.60%
NAPS 0.88 0.88 0.88 0.88 0.87 0.87 0.92 -2.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.30 0.99 0.99 1.02 1.06 1.21 1.10 -
P/RPS 10.31 9.32 9.88 10.38 10.47 11.58 11.26 -5.69%
P/EPS 53.84 56.10 46.70 96.88 -56.87 5.60 3.82 480.67%
EY 1.86 1.78 2.14 1.03 -1.76 17.87 26.17 -82.75%
DY 61.54 1.52 2.02 2.94 0.00 4.13 6.06 366.97%
P/NAPS 1.48 1.13 1.13 1.16 1.22 1.39 1.20 14.96%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 25/05/16 29/02/16 27/11/15 26/08/15 21/05/15 -
Price 0.94 0.99 0.99 0.99 1.04 1.06 1.35 -
P/RPS 7.46 9.32 9.88 10.08 10.28 10.15 13.82 -33.62%
P/EPS 38.93 56.10 46.70 94.03 -55.79 4.90 4.69 308.38%
EY 2.57 1.78 2.14 1.06 -1.79 20.40 21.32 -75.50%
DY 85.11 1.52 2.02 3.03 0.00 4.72 4.94 563.61%
P/NAPS 1.07 1.13 1.13 1.13 1.20 1.22 1.47 -19.03%

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