[FCW] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 51.48%
YoY- 498.88%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,050 24,414 24,968 31,956 35,806 34,165 14,436 9.61%
PBT 6,862 2,650 3,929 9,020 3,169 9,308 2,538 18.01%
Tax -1,562 69,302 2,265 4,025 -662 -622 -918 9.25%
NP 5,300 71,953 6,194 13,045 2,506 8,685 1,620 21.81%
-
NP to SH 5,300 71,953 5,990 12,776 2,133 8,110 1,858 19.07%
-
Tax Rate 22.76% -2,615.17% -57.65% -44.62% 20.89% 6.68% 36.17% -
Total Cost 19,750 -47,538 18,773 18,910 33,300 25,480 12,816 7.46%
-
Net Worth 219,994 229,994 174,995 148,907 137,151 130,355 124,733 9.90%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,999 16,666 4,999 - - - - -
Div Payout % 94.34% 23.16% 83.46% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 219,994 229,994 174,995 148,907 137,151 130,355 124,733 9.90%
NOSH 249,994 249,994 249,994 195,930 195,121 194,967 196,337 4.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.16% 294.71% 24.81% 40.82% 7.00% 25.42% 11.22% -
ROE 2.41% 31.28% 3.42% 8.58% 1.56% 6.22% 1.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.02 9.77 9.99 16.31 18.35 17.52 7.35 5.29%
EPS 2.12 28.79 2.40 6.52 1.09 4.16 0.95 14.30%
DPS 2.00 6.67 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 0.70 0.76 0.7029 0.6686 0.6353 5.57%
Adjusted Per Share Value based on latest NOSH - 195,802
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.02 9.77 9.99 12.78 14.32 13.67 5.77 9.62%
EPS 2.12 28.78 2.40 5.11 0.85 3.24 0.74 19.15%
DPS 2.00 6.67 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 0.70 0.5956 0.5486 0.5214 0.4989 9.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.99 1.10 0.94 0.74 0.64 0.67 0.61 -
P/RPS 9.88 11.26 9.41 4.54 3.49 3.82 8.30 2.94%
P/EPS 46.70 3.82 39.23 11.35 58.54 16.11 64.44 -5.22%
EY 2.14 26.17 2.55 8.81 1.71 6.21 1.55 5.51%
DY 2.02 6.06 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.20 1.34 0.97 0.91 1.00 0.96 2.75%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 30/05/14 30/05/13 25/05/12 25/05/11 27/05/10 -
Price 0.99 1.35 0.965 0.76 0.67 0.66 0.60 -
P/RPS 9.88 13.82 9.66 4.66 3.65 3.77 8.16 3.23%
P/EPS 46.70 4.69 40.27 11.66 61.28 15.87 63.38 -4.95%
EY 2.14 21.32 2.48 8.58 1.63 6.30 1.58 5.18%
DY 2.02 4.94 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.47 1.38 1.00 0.95 0.99 0.94 3.11%

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