[FCW] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -52.13%
YoY- -67.39%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 26,759 27,063 27,342 28,916 31,660 33,188 34,157 -14.98%
PBT 2,448 5,093 5,490 5,409 9,135 9,258 9,227 -58.61%
Tax 51,667 50,637 1,697 -1,547 -1,317 -762 -227 -
NP 54,115 55,730 7,187 3,862 7,818 8,496 9,000 229.58%
-
NP to SH 53,880 55,446 6,899 3,593 7,505 8,154 8,652 237.36%
-
Tax Rate -2,110.58% -994.25% -30.91% 28.60% 14.42% 8.23% 2.46% -
Total Cost -27,356 -28,667 20,155 25,054 23,842 24,692 25,157 -
-
Net Worth 227,494 227,494 177,495 174,995 177,495 150,535 148,432 32.82%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 227,494 227,494 177,495 174,995 177,495 150,535 148,432 32.82%
NOSH 249,994 249,994 249,994 249,994 249,994 198,073 195,306 17.83%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 202.23% 205.93% 26.29% 13.36% 24.69% 25.60% 26.35% -
ROE 23.68% 24.37% 3.89% 2.05% 4.23% 5.42% 5.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.70 10.83 10.94 11.57 12.66 16.76 17.49 -27.86%
EPS 21.55 22.18 2.76 1.44 3.00 4.12 4.43 186.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.71 0.70 0.71 0.76 0.76 12.72%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.70 10.83 10.94 11.57 12.66 13.28 13.66 -14.98%
EPS 21.55 22.18 2.76 1.44 3.00 3.26 3.46 237.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.71 0.70 0.71 0.6022 0.5937 32.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.29 1.63 0.985 0.94 0.815 1.10 0.745 -
P/RPS 12.05 15.06 9.01 8.13 6.44 6.57 4.26 99.63%
P/EPS 5.99 7.35 35.69 65.40 27.15 26.72 16.82 -49.66%
EY 16.71 13.61 2.80 1.53 3.68 3.74 5.95 98.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.79 1.39 1.34 1.15 1.45 0.98 27.96%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 20/11/14 26/08/14 30/05/14 19/02/14 29/11/13 27/08/13 -
Price 1.05 1.56 1.33 0.965 0.975 0.85 0.805 -
P/RPS 9.81 14.41 12.16 8.34 7.70 5.07 4.60 65.45%
P/EPS 4.87 7.03 48.19 67.14 32.48 20.65 18.17 -58.32%
EY 20.53 14.22 2.07 1.49 3.08 4.84 5.50 140.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.71 1.87 1.38 1.37 1.12 1.06 5.56%

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