[FCW] YoY TTM 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- 27.2%
YoY- 65.52%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 26,588 26,927 28,916 33,948 36,735 34,137 12,586 13.26%
PBT 8,196 4,531 5,409 9,941 2,730 8,381 1,401 34.19%
Tax -3,189 51,975 -1,547 1,322 4,352 -664 -694 28.90%
NP 5,007 56,506 3,862 11,263 7,082 7,717 707 38.53%
-
NP to SH 5,010 56,341 3,593 11,017 6,656 7,057 886 33.44%
-
Tax Rate 38.91% -1,147.10% 28.60% -13.30% -159.41% 7.92% 49.54% -
Total Cost 21,581 -29,579 25,054 22,685 29,653 26,420 11,879 10.45%
-
Net Worth 220,747 229,994 174,995 148,810 137,339 130,573 123,572 10.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 20,021 - - - - - - -
Div Payout % 399.63% - - - - - - -
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 220,747 229,994 174,995 148,810 137,339 130,573 123,572 10.14%
NOSH 249,994 249,994 249,994 195,802 195,389 195,294 194,509 4.26%
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 18.83% 209.85% 13.36% 33.18% 19.28% 22.61% 5.62% -
ROE 2.27% 24.50% 2.05% 7.40% 4.85% 5.40% 0.72% -
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 10.60 10.77 11.57 17.34 18.80 17.48 6.47 8.56%
EPS 2.00 22.54 1.44 5.63 3.41 3.61 0.46 27.72%
DPS 8.00 0.00 0.00 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 10.64 10.77 11.57 13.58 14.69 13.65 5.03 13.28%
EPS 2.00 22.54 1.44 4.41 2.66 2.82 0.35 33.67%
DPS 8.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.883 0.92 0.70 0.5952 0.5494 0.5223 0.4943 10.14%
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 9.34 10.21 8.13 4.27 3.40 3.83 9.43 -0.15%
P/EPS 49.57 4.88 65.40 13.15 18.79 18.54 133.92 -15.25%
EY 2.02 20.49 1.53 7.60 5.32 5.39 0.75 17.93%
DY 8.08 0.00 0.00 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 9.34 12.53 8.34 4.38 3.56 3.78 9.27 0.12%
P/EPS 49.57 5.99 67.14 13.51 19.67 18.26 131.72 -15.01%
EY 2.02 16.69 1.49 7.40 5.08 5.48 0.76 17.67%
DY 8.08 0.00 0.00 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