[FCW] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -34.56%
YoY- 50.08%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 22,360 27,240 32,940 27,830 24,558 24,874 26,040 -2.50%
PBT 29,964 6,560 4,070 5,886 3,090 -2,050 4,034 39.66%
Tax -1,026 -1,958 -1,612 -1,936 -458 102,234 2,294 -
NP 28,938 4,602 2,458 3,950 2,632 100,184 6,328 28.82%
-
NP to SH 22,504 4,602 2,458 3,950 2,632 100,102 6,140 24.15%
-
Tax Rate 3.42% 29.85% 39.61% 32.89% 14.82% - -56.87% -
Total Cost -6,578 22,638 30,482 23,880 21,926 -75,310 19,712 -
-
Net Worth 157,496 169,995 169,995 169,995 219,994 227,494 177,495 -1.97%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 99,997 7,499 - 7,499 -
Div Payout % - - - 2,531.58% 284.95% - 122.15% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 157,496 169,995 169,995 169,995 219,994 227,494 177,495 -1.97%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 129.42% 16.89% 7.46% 14.19% 10.72% 402.77% 24.30% -
ROE 14.29% 2.71% 1.45% 2.32% 1.20% 44.00% 3.46% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.94 10.90 13.18 11.13 9.82 9.95 10.42 -2.51%
EPS 9.00 1.84 0.98 1.58 1.06 40.04 2.46 24.11%
DPS 0.00 0.00 0.00 40.00 3.00 0.00 3.00 -
NAPS 0.63 0.68 0.68 0.68 0.88 0.91 0.71 -1.97%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.94 10.90 13.18 11.13 9.82 9.95 10.42 -2.51%
EPS 9.00 1.84 0.98 1.58 1.05 40.04 2.46 24.11%
DPS 0.00 0.00 0.00 40.00 3.00 0.00 3.00 -
NAPS 0.63 0.68 0.68 0.68 0.88 0.91 0.71 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.67 0.74 0.85 0.88 1.02 1.29 0.815 -
P/RPS 7.49 6.79 6.45 7.90 10.38 12.97 7.82 -0.71%
P/EPS 7.44 40.20 86.45 55.69 96.88 3.22 33.18 -22.04%
EY 13.44 2.49 1.16 1.80 1.03 31.04 3.01 28.30%
DY 0.00 0.00 0.00 45.45 2.94 0.00 3.68 -
P/NAPS 1.06 1.09 1.25 1.29 1.16 1.42 1.15 -1.34%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 27/02/18 23/02/17 29/02/16 17/02/15 19/02/14 -
Price 0.60 0.73 0.95 0.87 0.99 1.05 0.975 -
P/RPS 6.71 6.70 7.21 7.82 10.08 10.55 9.36 -5.39%
P/EPS 6.67 39.66 96.62 55.06 94.03 2.62 39.70 -25.70%
EY 15.00 2.52 1.03 1.82 1.06 38.14 2.52 34.60%
DY 0.00 0.00 0.00 45.98 3.03 0.00 3.08 -
P/NAPS 0.95 1.07 1.40 1.28 1.13 1.15 1.37 -5.91%

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