[FCW] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 138.78%
YoY- 3.03%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 34,157 33,948 33,924 35,222 36,836 36,735 35,651 -2.81%
PBT 9,227 9,941 8,442 8,336 5,553 2,730 3,315 97.99%
Tax -227 1,322 438 -785 -2,194 4,352 4,357 -
NP 9,000 11,263 8,880 7,551 3,359 7,082 7,672 11.24%
-
NP to SH 8,652 11,017 8,661 7,247 3,035 6,656 7,299 12.01%
-
Tax Rate 2.46% -13.30% -5.19% 9.42% 39.51% -159.41% -131.43% -
Total Cost 25,157 22,685 25,044 27,671 33,477 29,653 27,979 -6.84%
-
Net Worth 148,432 148,810 162,654 140,778 138,182 137,339 136,077 5.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 148,432 148,810 162,654 140,778 138,182 137,339 136,077 5.97%
NOSH 195,306 195,802 225,909 195,526 194,623 195,389 197,931 -0.88%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 26.35% 33.18% 26.18% 21.44% 9.12% 19.28% 21.52% -
ROE 5.83% 7.40% 5.32% 5.15% 2.20% 4.85% 5.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.49 17.34 15.02 18.01 18.93 18.80 18.01 -1.93%
EPS 4.43 5.63 3.83 3.71 1.56 3.41 3.69 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.72 0.72 0.71 0.7029 0.6875 6.91%
Adjusted Per Share Value based on latest NOSH - 195,526
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.66 13.58 13.57 14.09 14.73 14.69 14.26 -2.82%
EPS 3.46 4.41 3.46 2.90 1.21 2.66 2.92 11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5937 0.5953 0.6506 0.5631 0.5527 0.5494 0.5443 5.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.745 0.74 0.77 0.63 0.73 0.64 0.55 -
P/RPS 4.26 4.27 5.13 3.50 3.86 3.40 3.05 24.97%
P/EPS 16.82 13.15 20.08 17.00 46.81 18.79 14.91 8.37%
EY 5.95 7.60 4.98 5.88 2.14 5.32 6.70 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 1.07 0.87 1.03 0.91 0.80 14.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 25/05/12 28/02/12 -
Price 0.805 0.76 0.755 0.66 0.65 0.67 0.56 -
P/RPS 4.60 4.38 5.03 3.66 3.43 3.56 3.11 29.84%
P/EPS 18.17 13.51 19.69 17.81 41.68 19.67 15.19 12.69%
EY 5.50 7.40 5.08 5.62 2.40 5.08 6.59 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.05 0.92 0.92 0.95 0.81 19.66%

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