[FCW] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -79.93%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,342 18,726 13,020 6,899 39,409 23,967 15,517 46.03%
PBT 5,490 2,947 2,017 1,077 12,857 6,765 2,109 89.56%
Tax 1,697 1,699 1,147 719 -3,882 3,019 2,237 -16.86%
NP 7,187 4,646 3,164 1,796 8,975 9,784 4,346 39.97%
-
NP to SH 6,869 4,493 3,070 1,731 8,625 9,582 4,217 38.56%
-
Tax Rate -30.91% -57.65% -56.87% -66.76% 30.19% -44.63% -106.07% -
Total Cost 20,155 14,080 9,856 5,103 30,434 14,183 11,171 48.36%
-
Net Worth 177,495 174,995 177,495 150,535 149,316 148,907 150,308 11.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,749 3,749 3,749 2,971 - - - -
Div Payout % 54.59% 83.46% 122.15% 171.64% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 177,495 174,995 177,495 150,535 149,316 148,907 150,308 11.75%
NOSH 249,994 249,994 249,994 198,073 196,469 195,930 208,762 12.80%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.29% 24.81% 24.30% 26.03% 22.77% 40.82% 28.01% -
ROE 3.87% 2.57% 1.73% 1.15% 5.78% 6.43% 2.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.94 7.49 5.21 3.48 20.06 12.23 7.43 29.51%
EPS 2.75 1.80 1.23 0.88 4.39 4.89 2.02 22.90%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 0.76 0.76 0.76 0.72 -0.93%
Adjusted Per Share Value based on latest NOSH - 198,073
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.94 7.49 5.21 2.76 15.76 9.59 6.21 46.01%
EPS 2.75 1.80 1.23 0.69 3.45 3.83 1.69 38.46%
DPS 1.50 1.50 1.50 1.19 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 0.6022 0.5973 0.5956 0.6013 11.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.985 0.94 0.815 1.10 0.745 0.74 0.77 -
P/RPS 9.01 12.55 15.65 31.58 3.71 6.05 10.36 -8.91%
P/EPS 35.85 52.30 66.37 125.87 16.97 15.13 38.12 -4.02%
EY 2.79 1.91 1.51 0.79 5.89 6.61 2.62 4.29%
DY 1.52 1.60 1.84 1.36 0.00 0.00 0.00 -
P/NAPS 1.39 1.34 1.15 1.45 0.98 0.97 1.07 19.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 -
Price 1.33 0.965 0.975 0.85 0.805 0.76 0.755 -
P/RPS 12.16 12.88 18.72 24.40 4.01 6.21 10.16 12.76%
P/EPS 48.40 53.69 79.40 97.26 18.34 15.54 37.38 18.85%
EY 2.07 1.86 1.26 1.03 5.45 6.43 2.68 -15.85%
DY 1.13 1.55 1.54 1.76 0.00 0.00 0.00 -
P/NAPS 1.87 1.38 1.37 1.12 1.06 1.00 1.05 47.08%

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