[FCW] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -24.88%
YoY- 686.91%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 25,050 24,558 25,300 26,111 24,414 24,874 26,480 -3.63%
PBT 6,862 3,090 -4,300 6,385 2,650 -2,050 2,720 85.21%
Tax -1,562 -458 -360 47,665 69,302 102,234 198,636 -
NP 5,300 2,632 -4,660 54,050 71,953 100,184 201,356 -91.13%
-
NP to SH 5,300 2,632 -4,660 54,053 71,953 100,102 201,112 -91.12%
-
Tax Rate 22.76% 14.82% - -746.52% -2,615.17% - -7,302.79% -
Total Cost 19,750 21,926 29,960 -27,939 -47,538 -75,310 -174,876 -
-
Net Worth 219,994 219,994 217,494 217,494 229,994 227,494 227,494 -2.20%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 4,999 7,499 - 12,499 16,666 - - -
Div Payout % 94.34% 284.95% - 23.12% 23.16% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 219,994 219,994 217,494 217,494 229,994 227,494 227,494 -2.20%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.16% 10.72% -18.42% 207.00% 294.71% 402.77% 760.41% -
ROE 2.41% 1.20% -2.14% 24.85% 31.28% 44.00% 88.40% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.02 9.82 10.12 10.44 9.77 9.95 10.59 -3.61%
EPS 2.12 1.06 -1.88 21.62 28.79 40.04 80.44 -91.12%
DPS 2.00 3.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.87 0.92 0.91 0.91 -2.20%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.02 9.82 10.12 10.44 9.77 9.95 10.59 -3.61%
EPS 2.12 1.06 -1.88 21.62 28.79 40.04 80.44 -91.12%
DPS 2.00 3.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.87 0.92 0.91 0.91 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.99 1.02 1.06 1.21 1.10 1.29 1.63 -
P/RPS 9.88 10.38 10.47 11.58 11.26 12.97 15.39 -25.56%
P/EPS 46.70 96.88 -56.87 5.60 3.82 3.22 2.03 707.33%
EY 2.14 1.03 -1.76 17.87 26.17 31.04 49.35 -87.63%
DY 2.02 2.94 0.00 4.13 6.06 0.00 0.00 -
P/NAPS 1.13 1.16 1.22 1.39 1.20 1.42 1.79 -26.38%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 27/11/15 26/08/15 21/05/15 17/02/15 20/11/14 -
Price 0.99 0.99 1.04 1.06 1.35 1.05 1.56 -
P/RPS 9.88 10.08 10.28 10.15 13.82 10.55 14.73 -23.35%
P/EPS 46.70 94.03 -55.79 4.90 4.69 2.62 1.94 732.08%
EY 2.14 1.06 -1.79 20.40 21.32 38.14 51.57 -87.99%
DY 2.02 3.03 0.00 4.72 4.94 0.00 0.00 -
P/NAPS 1.13 1.13 1.20 1.22 1.47 1.15 1.71 -24.11%

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