[FCW] YoY Annualized 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- -19.72%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 31,516 25,300 26,480 27,596 31,472 37,928 38,436 -3.25%
PBT 8,624 -4,300 2,720 4,308 4,184 -6,948 10,352 -2.99%
Tax -2,588 -360 198,636 2,876 5,016 -620 -896 19.31%
NP 6,036 -4,660 201,356 7,184 9,200 -7,568 9,456 -7.20%
-
NP to SH 6,036 -4,660 201,112 6,924 8,916 -7,932 8,488 -5.51%
-
Tax Rate 30.01% - -7,302.79% -66.76% -119.89% - 8.66% -
Total Cost 25,480 29,960 -174,876 20,412 22,272 45,496 28,980 -2.12%
-
Net Worth 219,994 217,494 227,494 150,535 140,778 133,094 126,774 9.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 199,995 - - 11,884 - - - -
Div Payout % 3,313.37% - - 171.64% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 219,994 217,494 227,494 150,535 140,778 133,094 126,774 9.61%
NOSH 249,994 249,994 249,994 198,073 195,526 194,411 194,678 4.25%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.15% -18.42% 760.41% 26.03% 29.23% -19.95% 24.60% -
ROE 2.74% -2.14% 88.40% 4.60% 6.33% -5.96% 6.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.61 10.12 10.59 13.93 16.10 19.51 19.74 -7.19%
EPS 2.40 -1.88 80.44 3.52 4.56 -4.08 4.36 -9.46%
DPS 80.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.91 0.76 0.72 0.6846 0.6512 5.14%
Adjusted Per Share Value based on latest NOSH - 198,073
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.61 10.12 10.59 11.04 12.59 15.17 15.37 -3.24%
EPS 2.40 -1.88 80.44 2.77 3.57 -3.17 3.40 -5.63%
DPS 80.00 0.00 0.00 4.75 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.91 0.6022 0.5631 0.5324 0.5071 9.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 1.06 1.63 1.10 0.63 0.53 0.60 -
P/RPS 10.31 10.47 15.39 7.90 3.91 2.72 3.04 22.55%
P/EPS 53.84 -56.87 2.03 31.47 13.82 -12.99 13.76 25.50%
EY 1.86 -1.76 49.35 3.18 7.24 -7.70 7.27 -20.30%
DY 61.54 0.00 0.00 5.45 0.00 0.00 0.00 -
P/NAPS 1.48 1.22 1.79 1.45 0.87 0.77 0.92 8.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 20/11/14 29/11/13 29/11/12 22/11/11 25/11/10 -
Price 0.94 1.04 1.56 0.85 0.66 0.54 0.65 -
P/RPS 7.46 10.28 14.73 6.10 4.10 2.77 3.29 14.60%
P/EPS 38.93 -55.79 1.94 24.32 14.47 -13.24 14.91 17.32%
EY 2.57 -1.79 51.57 4.11 6.91 -7.56 6.71 -14.76%
DY 85.11 0.00 0.00 7.06 0.00 0.00 0.00 -
P/NAPS 1.07 1.20 1.71 1.12 0.92 0.79 1.00 1.13%

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