[FCW] QoQ TTM 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- -5.76%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM 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 28,916 31,660 33,188 34,157 33,948 33,924 -13.42%
PBT 5,490 5,409 9,135 9,258 9,227 9,941 8,442 -24.99%
Tax 1,697 -1,547 -1,317 -762 -227 1,322 438 147.29%
NP 7,187 3,862 7,818 8,496 9,000 11,263 8,880 -13.18%
-
NP to SH 6,899 3,593 7,505 8,154 8,652 11,017 8,661 -14.10%
-
Tax Rate -30.91% 28.60% 14.42% 8.23% 2.46% -13.30% -5.19% -
Total Cost 20,155 25,054 23,842 24,692 25,157 22,685 25,044 -13.51%
-
Net Worth 177,495 174,995 177,495 150,535 148,432 148,810 162,654 6.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 177,495 174,995 177,495 150,535 148,432 148,810 162,654 6.01%
NOSH 249,994 249,994 249,994 198,073 195,306 195,802 225,909 7.00%
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% 13.36% 24.69% 25.60% 26.35% 33.18% 26.18% -
ROE 3.89% 2.05% 4.23% 5.42% 5.83% 7.40% 5.32% -
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 11.57 12.66 16.76 17.49 17.34 15.02 -19.09%
EPS 2.76 1.44 3.00 4.12 4.43 5.63 3.83 -19.66%
DPS 0.00 0.00 0.00 0.00 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 11.57 12.66 13.28 13.66 13.58 13.57 -13.41%
EPS 2.76 1.44 3.00 3.26 3.46 4.41 3.46 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 0.6022 0.5937 0.5953 0.6506 6.01%
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 8.13 6.44 6.57 4.26 4.27 5.13 45.72%
P/EPS 35.69 65.40 27.15 26.72 16.82 13.15 20.08 46.88%
EY 2.80 1.53 3.68 3.74 5.95 7.60 4.98 -31.95%
DY 0.00 0.00 0.00 0.00 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 8.34 7.70 5.07 4.60 4.38 5.03 80.41%
P/EPS 48.19 67.14 32.48 20.65 18.17 13.51 19.69 81.90%
EY 2.07 1.49 3.08 4.84 5.50 7.40 5.08 -45.12%
DY 0.00 0.00 0.00 0.00 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