[FCW] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -108.62%
YoY- -102.32%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 27,516 33,140 31,516 25,300 26,480 27,596 31,472 -2.21%
PBT 7,248 -472 8,624 -4,300 2,720 4,308 4,184 9.58%
Tax -1,596 -1,664 -2,588 -360 198,636 2,876 5,016 -
NP 5,652 -2,136 6,036 -4,660 201,356 7,184 9,200 -7.79%
-
NP to SH 5,652 -2,136 6,036 -4,660 201,112 6,924 8,916 -7.31%
-
Tax Rate 22.02% - 30.01% - -7,302.79% -66.76% -119.89% -
Total Cost 21,864 35,276 25,480 29,960 -174,876 20,412 22,272 -0.30%
-
Net Worth 169,995 169,995 219,994 217,494 227,494 150,535 140,778 3.19%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 199,995 - - 11,884 - -
Div Payout % - - 3,313.37% - - 171.64% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 169,995 169,995 219,994 217,494 227,494 150,535 140,778 3.19%
NOSH 249,994 249,994 249,994 249,994 249,994 198,073 195,526 4.17%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.54% -6.45% 19.15% -18.42% 760.41% 26.03% 29.23% -
ROE 3.32% -1.26% 2.74% -2.14% 88.40% 4.60% 6.33% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.01 13.26 12.61 10.12 10.59 13.93 16.10 -6.13%
EPS 2.28 -0.84 2.40 -1.88 80.44 3.52 4.56 -10.90%
DPS 0.00 0.00 80.00 0.00 0.00 6.00 0.00 -
NAPS 0.68 0.68 0.88 0.87 0.91 0.76 0.72 -0.94%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.01 13.26 12.61 10.12 10.59 11.04 12.59 -2.20%
EPS 2.28 -0.84 2.40 -1.88 80.44 2.77 3.57 -7.19%
DPS 0.00 0.00 80.00 0.00 0.00 4.75 0.00 -
NAPS 0.68 0.68 0.88 0.87 0.91 0.6022 0.5631 3.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.79 0.86 1.30 1.06 1.63 1.10 0.63 -
P/RPS 7.18 6.49 10.31 10.47 15.39 7.90 3.91 10.65%
P/EPS 34.94 -100.65 53.84 -56.87 2.03 31.47 13.82 16.70%
EY 2.86 -0.99 1.86 -1.76 49.35 3.18 7.24 -14.33%
DY 0.00 0.00 61.54 0.00 0.00 5.45 0.00 -
P/NAPS 1.16 1.26 1.48 1.22 1.79 1.45 0.87 4.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 22/11/17 25/11/16 27/11/15 20/11/14 29/11/13 29/11/12 -
Price 0.76 0.86 0.94 1.04 1.56 0.85 0.66 -
P/RPS 6.90 6.49 7.46 10.28 14.73 6.10 4.10 9.05%
P/EPS 33.62 -100.65 38.93 -55.79 1.94 24.32 14.47 15.07%
EY 2.97 -0.99 2.57 -1.79 51.57 4.11 6.91 -13.12%
DY 0.00 0.00 85.11 0.00 0.00 7.06 0.00 -
P/NAPS 1.12 1.26 1.07 1.20 1.71 1.12 0.92 3.33%

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