[FCW] YoY 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- 280.88%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
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 7,879 6,325 6,620 6,899 7,868 9,482 9,609 -3.25%
PBT 2,156 -1,075 680 1,077 1,046 -1,737 2,588 -2.99%
Tax -647 -90 49,659 719 1,254 -155 -224 19.31%
NP 1,509 -1,165 50,339 1,796 2,300 -1,892 2,364 -7.20%
-
NP to SH 1,509 -1,165 50,278 1,731 2,229 -1,983 2,122 -5.51%
-
Tax Rate 30.01% - -7,302.79% -66.76% -119.89% - 8.66% -
Total Cost 6,370 7,490 -43,719 5,103 5,568 11,374 7,245 -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 49,998 - - 2,971 - - - -
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 0.69% -0.54% 22.10% 1.15% 1.58% -1.49% 1.67% -
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 3.15 2.53 2.65 3.48 4.02 4.88 4.94 -7.21%
EPS 0.60 -0.47 20.11 0.88 1.14 -1.02 1.09 -9.46%
DPS 20.00 0.00 0.00 1.50 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 3.15 2.53 2.65 2.76 3.15 3.79 3.84 -3.24%
EPS 0.60 -0.47 20.11 0.69 0.89 -0.79 0.85 -5.63%
DPS 20.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.91 0.6021 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 41.25 41.90 61.55 31.58 15.66 10.87 12.16 22.55%
P/EPS 215.37 -227.46 8.10 125.87 55.26 -51.96 55.05 25.50%
EY 0.46 -0.44 12.34 0.79 1.81 -1.92 1.82 -20.46%
DY 15.38 0.00 0.00 1.36 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 29.83 41.11 58.91 24.40 16.40 11.07 13.17 14.58%
P/EPS 155.73 -223.17 7.76 97.26 57.89 -52.94 59.63 17.33%
EY 0.64 -0.45 12.89 1.03 1.73 -1.89 1.68 -14.84%
DY 21.28 0.00 0.00 1.76 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