[FCW] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 0.16%
YoY- 686.91%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,788 12,279 6,325 26,111 18,311 12,437 6,620 100.32%
PBT 5,147 1,545 -1,075 6,385 1,988 -1,025 680 285.03%
Tax -1,172 -229 -90 47,665 51,977 51,117 49,659 -
NP 3,975 1,316 -1,165 54,050 53,965 50,092 50,339 -81.56%
-
NP to SH 3,975 1,316 -1,165 54,053 53,965 50,051 50,278 -81.55%
-
Tax Rate 22.77% 14.82% - -746.52% -2,614.54% - -7,302.79% -
Total Cost 14,813 10,963 7,490 -27,939 -35,654 -37,655 -43,719 -
-
Net Worth 219,994 219,994 217,494 217,494 229,994 227,494 227,494 -2.20%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,749 3,749 - 12,499 12,499 - - -
Div Payout % 94.34% 284.95% - 23.12% 23.16% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 219,994 219,994 217,494 217,494 229,994 227,494 227,494 -2.20%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.16% 10.72% -18.42% 207.00% 294.71% 402.77% 760.41% -
ROE 1.81% 0.60% -0.54% 24.85% 23.46% 22.00% 22.10% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.52 4.91 2.53 10.44 7.32 4.97 2.65 100.31%
EPS 1.59 0.53 -0.47 21.62 21.59 20.02 20.11 -81.55%
DPS 1.50 1.50 0.00 5.00 5.00 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.87 0.92 0.91 0.91 -2.20%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.52 4.91 2.53 10.44 7.32 4.97 2.65 100.31%
EPS 1.59 0.53 -0.47 21.62 21.59 20.02 20.11 -81.55%
DPS 1.50 1.50 0.00 5.00 5.00 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.87 0.92 0.91 0.91 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.99 1.02 1.06 1.21 1.10 1.29 1.63 -
P/RPS 13.17 20.77 41.90 11.58 15.02 25.93 61.55 -64.19%
P/EPS 62.26 193.76 -227.46 5.60 5.10 6.44 8.10 288.99%
EY 1.61 0.52 -0.44 17.87 19.62 15.52 12.34 -74.24%
DY 1.52 1.47 0.00 4.13 4.55 0.00 0.00 -
P/NAPS 1.13 1.16 1.22 1.39 1.20 1.42 1.79 -26.38%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 27/11/15 26/08/15 21/05/15 17/02/15 20/11/14 -
Price 0.99 0.99 1.04 1.06 1.35 1.05 1.56 -
P/RPS 13.17 20.16 41.11 10.15 18.43 21.11 58.91 -63.13%
P/EPS 62.26 188.07 -223.17 4.90 6.25 5.24 7.76 300.26%
EY 1.61 0.53 -0.45 20.40 15.99 19.07 12.89 -74.98%
DY 1.52 1.52 0.00 4.72 3.70 0.00 0.00 -
P/NAPS 1.13 1.13 1.20 1.22 1.47 1.15 1.71 -24.11%

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