[FCW] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -93.53%
YoY- -93.58%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 30,462 27,102 28,119 25,816 27,063 33,188 35,222 -2.38%
PBT 2,096 -703 9,582 3,282 5,093 9,258 8,336 -20.54%
Tax -1,165 -514 -2,499 211 50,637 -762 -785 6.79%
NP 931 -1,217 7,083 3,493 55,730 8,496 7,551 -29.43%
-
NP to SH 934 -1,215 7,086 3,557 55,446 8,154 7,247 -28.91%
-
Tax Rate 55.58% - 26.08% -6.43% -994.25% 8.23% 9.42% -
Total Cost 29,531 28,319 21,036 22,323 -28,667 24,692 27,671 1.08%
-
Net Worth 169,995 169,995 221,319 217,494 227,494 150,535 140,778 3.19%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 57,821 12,499 - - - -
Div Payout % - - 816.00% 351.41% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 169,995 169,995 221,319 217,494 227,494 150,535 140,778 3.19%
NOSH 249,994 249,994 249,994 249,994 249,994 198,073 195,526 4.17%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.06% -4.49% 25.19% 13.53% 205.93% 25.60% 21.44% -
ROE 0.55% -0.71% 3.20% 1.64% 24.37% 5.42% 5.15% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.19 10.84 11.18 10.33 10.83 16.76 18.01 -6.29%
EPS 0.37 -0.49 2.82 1.42 22.18 4.12 3.71 -31.88%
DPS 0.00 0.00 23.00 5.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.88 0.87 0.91 0.76 0.72 -0.94%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.19 10.84 11.25 10.33 10.83 13.28 14.09 -2.38%
EPS 0.37 -0.49 2.83 1.42 22.18 3.26 2.90 -29.03%
DPS 0.00 0.00 23.13 5.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.8853 0.87 0.91 0.6022 0.5631 3.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.79 0.86 1.30 1.06 1.63 1.10 0.63 -
P/RPS 6.48 7.93 11.63 10.26 15.06 6.57 3.50 10.80%
P/EPS 211.45 -176.95 46.14 74.50 7.35 26.72 17.00 52.18%
EY 0.47 -0.57 2.17 1.34 13.61 3.74 5.88 -34.35%
DY 0.00 0.00 17.69 4.72 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.48 1.22 1.79 1.45 0.87 4.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 22/11/17 25/11/16 27/11/15 20/11/14 29/11/13 29/11/12 -
Price 0.76 0.86 0.94 1.04 1.56 0.85 0.66 -
P/RPS 6.24 7.93 8.41 10.07 14.41 5.07 3.66 9.29%
P/EPS 203.42 -176.95 33.36 73.09 7.03 20.65 17.81 50.04%
EY 0.49 -0.57 3.00 1.37 14.22 4.84 5.62 -33.39%
DY 0.00 0.00 24.47 4.81 0.00 0.00 0.00 -
P/NAPS 1.12 1.26 1.07 1.20 1.71 1.12 0.92 3.33%

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