[FCW] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 52.88%
YoY- -20.36%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 18,311 12,437 6,620 27,342 18,726 13,020 6,899 91.81%
PBT 1,988 -1,025 680 5,490 2,947 2,017 1,077 50.53%
Tax 51,977 51,117 49,659 1,697 1,699 1,147 719 1639.88%
NP 53,965 50,092 50,339 7,187 4,646 3,164 1,796 868.51%
-
NP to SH 53,965 50,051 50,278 6,869 4,493 3,070 1,731 892.62%
-
Tax Rate -2,614.54% - -7,302.79% -30.91% -57.65% -56.87% -66.76% -
Total Cost -35,654 -37,655 -43,719 20,155 14,080 9,856 5,103 -
-
Net Worth 229,994 227,494 227,494 177,495 174,995 177,495 150,535 32.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 12,499 - - 3,749 3,749 3,749 2,971 160.83%
Div Payout % 23.16% - - 54.59% 83.46% 122.15% 171.64% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 229,994 227,494 227,494 177,495 174,995 177,495 150,535 32.68%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 198,073 16.80%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 294.71% 402.77% 760.41% 26.29% 24.81% 24.30% 26.03% -
ROE 23.46% 22.00% 22.10% 3.87% 2.57% 1.73% 1.15% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.32 4.97 2.65 10.94 7.49 5.21 3.48 64.24%
EPS 21.59 20.02 20.11 2.75 1.80 1.23 0.88 745.98%
DPS 5.00 0.00 0.00 1.50 1.50 1.50 1.50 123.30%
NAPS 0.92 0.91 0.91 0.71 0.70 0.71 0.76 13.59%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.32 4.97 2.65 10.94 7.49 5.21 2.76 91.71%
EPS 21.59 20.02 20.11 2.75 1.80 1.23 0.69 895.05%
DPS 5.00 0.00 0.00 1.50 1.50 1.50 1.19 160.61%
NAPS 0.92 0.91 0.91 0.71 0.70 0.71 0.6021 32.69%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.10 1.29 1.63 0.985 0.94 0.815 1.10 -
P/RPS 15.02 25.93 61.55 9.01 12.55 15.65 31.58 -39.09%
P/EPS 5.10 6.44 8.10 35.85 52.30 66.37 125.87 -88.22%
EY 19.62 15.52 12.34 2.79 1.91 1.51 0.79 752.89%
DY 4.55 0.00 0.00 1.52 1.60 1.84 1.36 123.85%
P/NAPS 1.20 1.42 1.79 1.39 1.34 1.15 1.45 -11.86%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 20/11/14 26/08/14 30/05/14 19/02/14 29/11/13 -
Price 1.35 1.05 1.56 1.33 0.965 0.975 0.85 -
P/RPS 18.43 21.11 58.91 12.16 12.88 18.72 24.40 -17.07%
P/EPS 6.25 5.24 7.76 48.40 53.69 79.40 97.26 -83.98%
EY 15.99 19.07 12.89 2.07 1.86 1.26 1.03 523.35%
DY 3.70 0.00 0.00 1.13 1.55 1.54 1.76 64.18%
P/NAPS 1.47 1.15 1.71 1.87 1.38 1.37 1.12 19.89%

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