[FCW] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 51.48%
YoY- 498.88%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,040 27,596 39,409 31,956 31,034 31,472 36,835 -20.59%
PBT 4,034 4,308 12,857 9,020 4,218 4,184 5,552 -19.13%
Tax 2,294 2,876 -3,882 4,025 4,474 5,016 -2,194 -
NP 6,328 7,184 8,975 13,045 8,692 9,200 3,358 52.38%
-
NP to SH 6,140 6,924 8,625 12,776 8,434 8,916 3,034 59.78%
-
Tax Rate -56.87% -66.76% 30.19% -44.62% -106.07% -119.89% 39.52% -
Total Cost 19,712 20,412 30,434 18,910 22,342 22,272 33,477 -29.68%
-
Net Worth 177,495 150,535 149,316 148,907 150,308 140,778 138,307 18.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,499 11,884 - - - - - -
Div Payout % 122.15% 171.64% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,495 150,535 149,316 148,907 150,308 140,778 138,307 18.04%
NOSH 249,994 198,073 196,469 195,930 208,762 195,526 194,799 18.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.30% 26.03% 22.77% 40.82% 28.01% 29.23% 9.12% -
ROE 3.46% 4.60% 5.78% 8.58% 5.61% 6.33% 2.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.42 13.93 20.06 16.31 14.87 16.10 18.91 -32.71%
EPS 2.46 3.52 4.39 6.52 4.04 4.56 1.56 35.36%
DPS 3.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.76 0.76 0.72 0.72 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 195,802
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.42 11.04 15.76 12.78 12.41 12.59 14.73 -20.55%
EPS 2.46 2.77 3.45 5.11 3.37 3.57 1.21 60.27%
DPS 3.00 4.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6021 0.5973 0.5956 0.6012 0.5631 0.5532 18.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.815 1.10 0.745 0.74 0.77 0.63 0.73 -
P/RPS 7.82 7.90 3.71 4.54 5.18 3.91 3.86 59.90%
P/EPS 33.18 31.47 16.97 11.35 19.06 13.82 46.87 -20.51%
EY 3.01 3.18 5.89 8.81 5.25 7.24 2.13 25.84%
DY 3.68 5.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 0.98 0.97 1.07 0.87 1.03 7.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 -
Price 0.975 0.85 0.805 0.76 0.755 0.66 0.65 -
P/RPS 9.36 6.10 4.01 4.66 5.08 4.10 3.44 94.54%
P/EPS 39.70 24.32 18.34 11.66 18.69 14.47 41.73 -3.26%
EY 2.52 4.11 5.45 8.58 5.35 6.91 2.40 3.29%
DY 3.08 7.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.12 1.06 1.00 1.05 0.92 0.92 30.30%

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