[FCW] QoQ Annualized Quarter 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- 14.66%
YoY- -20.36%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 24,414 24,874 26,480 27,342 24,968 26,040 27,596 -7.84%
PBT 2,650 -2,050 2,720 5,490 3,929 4,034 4,308 -27.69%
Tax 69,302 102,234 198,636 1,697 2,265 2,294 2,876 735.88%
NP 71,953 100,184 201,356 7,187 6,194 6,328 7,184 365.29%
-
NP to SH 71,953 100,102 201,112 6,869 5,990 6,140 6,924 376.88%
-
Tax Rate -2,615.17% - -7,302.79% -30.91% -57.65% -56.87% -66.76% -
Total Cost -47,538 -75,310 -174,876 20,155 18,773 19,712 20,412 -
-
Net Worth 229,994 227,494 227,494 177,495 174,995 177,495 150,535 32.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,666 - - 3,749 4,999 7,499 11,884 25.31%
Div Payout % 23.16% - - 54.59% 83.46% 122.15% 171.64% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 229,994 227,494 227,494 177,495 174,995 177,495 150,535 32.68%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 198,073 16.80%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 294.71% 402.77% 760.41% 26.29% 24.81% 24.30% 26.03% -
ROE 31.28% 44.00% 88.40% 3.87% 3.42% 3.46% 4.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.77 9.95 10.59 10.94 9.99 10.42 13.93 -21.07%
EPS 28.79 40.04 80.44 2.75 2.40 2.46 3.52 306.46%
DPS 6.67 0.00 0.00 1.50 2.00 3.00 6.00 7.31%
NAPS 0.92 0.91 0.91 0.71 0.70 0.71 0.76 13.59%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.77 9.95 10.59 10.94 9.99 10.42 11.04 -7.83%
EPS 28.79 40.04 80.44 2.75 2.40 2.46 2.77 376.93%
DPS 6.67 0.00 0.00 1.50 2.00 3.00 4.75 25.42%
NAPS 0.92 0.91 0.91 0.71 0.70 0.71 0.6022 32.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.10 1.29 1.63 0.985 0.94 0.815 1.10 -
P/RPS 11.26 12.97 15.39 9.01 9.41 7.82 7.90 26.67%
P/EPS 3.82 3.22 2.03 35.85 39.23 33.18 31.47 -75.51%
EY 26.17 31.04 49.35 2.79 2.55 3.01 3.18 308.13%
DY 6.06 0.00 0.00 1.52 2.13 3.68 5.45 7.33%
P/NAPS 1.20 1.42 1.79 1.39 1.34 1.15 1.45 -11.86%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 20/11/14 26/08/14 30/05/14 19/02/14 29/11/13 -
Price 1.35 1.05 1.56 1.33 0.965 0.975 0.85 -
P/RPS 13.82 10.55 14.73 12.16 9.66 9.36 6.10 72.58%
P/EPS 4.69 2.62 1.94 48.40 40.27 39.70 24.32 -66.65%
EY 21.32 38.14 51.57 2.07 2.48 2.52 4.11 199.96%
DY 4.94 0.00 0.00 1.13 2.07 3.08 7.06 -21.20%
P/NAPS 1.47 1.15 1.71 1.87 1.38 1.37 1.12 19.89%

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