[FCW] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 92.01%
YoY- -20.26%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 26,696 26,565 26,111 27,342 34,157 36,836 35,504 -4.63%
PBT 1,571 6,351 5,037 5,490 9,227 5,553 7,334 -22.62%
Tax -745 -1,942 49,960 1,697 -227 -2,194 4,382 -
NP 826 4,409 54,997 7,187 9,000 3,359 11,716 -35.70%
-
NP to SH 828 4,412 55,000 6,899 8,652 3,035 11,139 -35.13%
-
Tax Rate 47.42% 30.58% -991.86% -30.91% 2.46% 39.51% -59.75% -
Total Cost 25,870 22,156 -28,886 20,155 25,157 33,477 23,788 1.40%
-
Net Worth 169,995 219,994 217,494 177,495 148,432 138,182 134,975 3.91%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 49,998 7,521 12,499 - - - - -
Div Payout % 6,038.50% 170.49% 22.73% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 169,995 219,994 217,494 177,495 148,432 138,182 134,975 3.91%
NOSH 249,994 249,994 249,994 249,994 195,306 194,623 194,769 4.24%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.09% 16.60% 210.63% 26.29% 26.35% 9.12% 33.00% -
ROE 0.49% 2.01% 25.29% 3.89% 5.83% 2.20% 8.25% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.68 10.63 10.44 10.94 17.49 18.93 18.23 -8.51%
EPS 0.33 1.76 22.00 2.76 4.43 1.56 5.72 -37.81%
DPS 20.00 3.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.88 0.87 0.71 0.76 0.71 0.693 -0.31%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.68 10.63 10.44 10.94 13.66 14.73 14.20 -4.63%
EPS 0.33 1.76 22.00 2.76 3.46 1.21 4.46 -35.18%
DPS 20.00 3.01 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.88 0.87 0.71 0.5937 0.5527 0.5399 3.91%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.87 0.99 1.21 0.985 0.745 0.73 0.61 -
P/RPS 8.15 9.32 11.58 9.01 4.26 3.86 3.35 15.95%
P/EPS 262.67 56.10 5.50 35.69 16.82 46.81 10.67 70.47%
EY 0.38 1.78 18.18 2.80 5.95 2.14 9.38 -41.36%
DY 22.99 3.03 4.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.13 1.39 1.39 0.98 1.03 0.88 6.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 26/08/15 26/08/14 27/08/13 30/08/12 26/08/11 -
Price 0.88 0.99 1.06 1.33 0.805 0.65 0.54 -
P/RPS 8.24 9.32 10.15 12.16 4.60 3.43 2.96 18.58%
P/EPS 265.69 56.10 4.82 48.19 18.17 41.68 9.44 74.31%
EY 0.38 1.78 20.76 2.07 5.50 2.40 10.59 -42.53%
DY 22.73 3.03 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 1.22 1.87 1.06 0.92 0.78 8.73%

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