[FCW] YoY Annualized Quarter 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- -2.43%

YoY- -53.11%

Quarter Report

FCW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	26,638	25,050	24,414	24,968	31,956	35,806	34,165	-4.05%
YoY %	6.34%	2.61%	-2.22%	-21.87%	-10.75%	4.80%	-	-
Horiz. %	77.97%	73.32%	71.46%	73.08%	93.53%	104.80%	100.00%	-
PBT	4,541	6,862	2,650	3,929	9,020	3,169	9,308	-11.26%
YoY %	-33.82%	158.94%	-32.55%	-56.44%	184.63%	-65.95%	-	-
Horiz. %	48.79%	73.72%	28.47%	42.21%	96.91%	34.05%	100.00%	-
Tax	-1,116	-1,562	69,302	2,265	4,025	-662	-622	10.22%
YoY %	28.55%	-102.25%	2,959.69%	-43.73%	708.01%	-6.43%	-	-
Horiz. %	179.42%	251.13%	-11,141.80%	-364.15%	-647.11%	106.43%	100.00%	-
NP	3,425	5,300	71,953	6,194	13,045	2,506	8,685	-14.35%
YoY %	-35.38%	-92.63%	1,061.66%	-52.52%	420.55%	-71.15%	-	-
Horiz. %	39.44%	61.02%	828.47%	71.32%	150.20%	28.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,425	5,300	71,953	5,990	12,776	2,133	8,110	-13.37%
YoY %	-35.38%	-92.63%	1,101.22%	-53.12%	498.97%	-73.70%	-	-
Horiz. %	42.23%	65.35%	887.21%	73.86%	157.53%	26.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	22.76%	-2,615.17%	-57.65%	-44.62%	20.89%	6.68%	-
YoY %	8.00%	100.87%	-4,436.29%	-29.20%	-313.60%	212.72%	-	-
Horiz. %	367.96%	340.72%	-39,149.25%	-863.02%	-667.96%	312.72%	100.00%	-
Total Cost	23,213	19,750	-47,538	18,773	18,910	33,300	25,480	-1.53%
YoY %	17.53%	141.55%	-353.23%	-0.72%	-43.21%	30.69%	-	-
Horiz. %	91.10%	77.51%	-186.57%	73.68%	74.22%	130.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,495	219,994	229,994	174,995	148,907	137,151	130,355	4.77%
YoY %	-21.59%	-4.35%	31.43%	17.52%	8.57%	5.21%	-	-
Horiz. %	132.33%	168.77%	176.44%	134.24%	114.23%	105.21%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	66,665	4,999	16,666	4,999	-	-	-	-
YoY %	1,233.57%	-70.00%	233.39%	0.00%	-	-	-	-
Horiz. %	1,333.57%	100.00%	333.39%	100.00%	-	-	-	-
Div Payout %	1,946.24%	94.34%	23.16%	83.46%	-	-	-	-
YoY %	1,963.01%	307.34%	-72.25%	0.00%	-	-	-	-
Horiz. %	2,331.94%	113.04%	27.75%	100.00%	-	-	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	172,495	219,994	229,994	174,995	148,907	137,151	130,355	4.77%
YoY %	-21.59%	-4.35%	31.43%	17.52%	8.57%	5.21%	-	-
Horiz. %	132.33%	168.77%	176.44%	134.24%	114.23%	105.21%	100.00%	-
NOSH	249,994	249,994	249,994	249,994	195,930	195,121	194,967	4.22%
YoY %	0.00%	0.00%	0.00%	27.59%	0.41%	0.08%	-	-
Horiz. %	128.22%	128.22%	128.22%	128.22%	100.49%	100.08%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	12.86%	21.16%	294.71%	24.81%	40.82%	7.00%	25.42%	-
YoY %	-39.22%	-92.82%	1,087.87%	-39.22%	483.14%	-72.46%	-	-
Horiz. %	50.59%	83.24%	1,159.36%	97.60%	160.58%	27.54%	100.00%	-
ROE	1.99%	2.41%	31.28%	3.42%	8.58%	1.56%	6.22%	-
YoY %	-17.43%	-92.30%	814.62%	-60.14%	450.00%	-74.92%	-	-
Horiz. %	31.99%	38.75%	502.89%	54.98%	137.94%	25.08%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	10.66	10.02	9.77	9.99	16.31	18.35	17.52	-7.94%
YoY %	6.39%	2.56%	-2.20%	-38.75%	-11.12%	4.74%	-	-
Horiz. %	60.84%	57.19%	55.76%	57.02%	93.09%	104.74%	100.00%	-
EPS	1.37	2.12	28.79	2.40	6.52	1.09	4.16	-16.88%
YoY %	-35.38%	-92.64%	1,099.58%	-63.19%	498.17%	-73.80%	-	-
Horiz. %	32.93%	50.96%	692.07%	57.69%	156.73%	26.20%	100.00%	-
DPS	26.67	2.00	6.67	2.00	0.00	0.00	0.00	-
YoY %	1,233.50%	-70.01%	233.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,333.50%	100.00%	333.50%	100.00%	-	-	-	-
NAPS	0.69	0.88	0.92	0.70	0.76	0.7029	0.6686	0.52%
YoY %	-21.59%	-4.35%	31.43%	-7.89%	8.12%	5.13%	-	-
Horiz. %	103.20%	131.62%	137.60%	104.70%	113.67%	105.13%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 249,994
RPS	10.66	10.02	9.77	9.99	12.78	14.32	13.67	-4.05%
YoY %	6.39%	2.56%	-2.20%	-21.83%	-10.75%	4.75%	-	-
Horiz. %	77.98%	73.30%	71.47%	73.08%	93.49%	104.75%	100.00%	-
EPS	1.37	2.12	28.79	2.40	5.11	0.85	3.24	-13.35%
YoY %	-35.38%	-92.64%	1,099.58%	-53.03%	501.18%	-73.77%	-	-
Horiz. %	42.28%	65.43%	888.58%	74.07%	157.72%	26.23%	100.00%	-
DPS	26.67	2.00	6.67	2.00	0.00	0.00	0.00	-
YoY %	1,233.50%	-70.01%	233.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,333.50%	100.00%	333.50%	100.00%	-	-	-	-
NAPS	0.69	0.88	0.92	0.70	0.5956	0.5486	0.5214	4.77%
YoY %	-21.59%	-4.35%	31.43%	17.53%	8.57%	5.22%	-	-
Horiz. %	132.34%	168.78%	176.45%	134.25%	114.23%	105.22%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	0.84	0.99	1.10	0.94	0.74	0.64	0.67	-
P/RPS	7.88	9.88	11.26	9.41	4.54	3.49	3.82	12.81%
YoY %	-20.24%	-12.26%	19.66%	107.27%	30.09%	-8.64%	-	-
Horiz. %	206.28%	258.64%	294.76%	246.34%	118.85%	91.36%	100.00%	-
P/EPS	61.31	46.70	3.82	39.23	11.35	58.54	16.11	24.92%
YoY %	31.28%	1,122.51%	-90.26%	245.64%	-80.61%	263.38%	-	-
Horiz. %	380.57%	289.88%	23.71%	243.51%	70.45%	363.38%	100.00%	-
EY	1.63	2.14	26.17	2.55	8.81	1.71	6.21	-19.96%
YoY %	-23.83%	-91.82%	926.27%	-71.06%	415.20%	-72.46%	-	-
Horiz. %	26.25%	34.46%	421.42%	41.06%	141.87%	27.54%	100.00%	-
DY	31.75	2.02	6.06	2.13	0.00	0.00	0.00	-
YoY %	1,471.78%	-66.67%	184.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,490.61%	94.84%	284.51%	100.00%	-	-	-	-
P/NAPS	1.22	1.13	1.20	1.34	0.97	0.91	1.00	3.36%
YoY %	7.96%	-5.83%	-10.45%	38.14%	6.59%	-9.00%	-	-
Horiz. %	122.00%	113.00%	120.00%	134.00%	97.00%	91.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/05/17	25/05/16	21/05/15	30/05/14	30/05/13	25/05/12	25/05/11	-
Price	0.845	0.99	1.35	0.965	0.76	0.67	0.66	-
P/RPS	7.93	9.88	13.82	9.66	4.66	3.65	3.77	13.18%
YoY %	-19.74%	-28.51%	43.06%	107.30%	27.67%	-3.18%	-	-
Horiz. %	210.34%	262.07%	366.58%	256.23%	123.61%	96.82%	100.00%	-
P/EPS	61.67	46.70	4.69	40.27	11.66	61.28	15.87	25.36%
YoY %	32.06%	895.74%	-88.35%	245.37%	-80.97%	286.14%	-	-
Horiz. %	388.59%	294.27%	29.55%	253.75%	73.47%	386.14%	100.00%	-
EY	1.62	2.14	21.32	2.48	8.58	1.63	6.30	-20.23%
YoY %	-24.30%	-89.96%	759.68%	-71.10%	426.38%	-74.13%	-	-
Horiz. %	25.71%	33.97%	338.41%	39.37%	136.19%	25.87%	100.00%	-
DY	31.56	2.02	4.94	2.07	0.00	0.00	0.00	-
YoY %	1,462.38%	-59.11%	138.65%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,524.64%	97.58%	238.65%	100.00%	-	-	-	-
P/NAPS	1.22	1.13	1.47	1.38	1.00	0.95	0.99	3.53%
YoY %	7.96%	-23.13%	6.52%	38.00%	5.26%	-4.04%	-	-
Horiz. %	123.23%	114.14%	148.48%	139.39%	101.01%	95.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos