[FCW] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -50.23%
YoY- 1530.33%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 25,300 26,111 24,414 24,874 26,480 27,342 24,968 0.88%
PBT -4,300 6,385 2,650 -2,050 2,720 5,490 3,929 -
Tax -360 47,665 69,302 102,234 198,636 1,697 2,265 -
NP -4,660 54,050 71,953 100,184 201,356 7,187 6,194 -
-
NP to SH -4,660 54,053 71,953 100,102 201,112 6,869 5,990 -
-
Tax Rate - -746.52% -2,615.17% - -7,302.79% -30.91% -57.65% -
Total Cost 29,960 -27,939 -47,538 -75,310 -174,876 20,155 18,773 36.52%
-
Net Worth 217,494 217,494 229,994 227,494 227,494 177,495 174,995 15.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 12,499 16,666 - - 3,749 4,999 -
Div Payout % - 23.12% 23.16% - - 54.59% 83.46% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 217,494 217,494 229,994 227,494 227,494 177,495 174,995 15.58%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -18.42% 207.00% 294.71% 402.77% 760.41% 26.29% 24.81% -
ROE -2.14% 24.85% 31.28% 44.00% 88.40% 3.87% 3.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.12 10.44 9.77 9.95 10.59 10.94 9.99 0.86%
EPS -1.88 21.62 28.79 40.04 80.44 2.75 2.40 -
DPS 0.00 5.00 6.67 0.00 0.00 1.50 2.00 -
NAPS 0.87 0.87 0.92 0.91 0.91 0.71 0.70 15.58%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.12 10.44 9.77 9.95 10.59 10.94 9.99 0.86%
EPS -1.88 21.62 28.79 40.04 80.44 2.75 2.40 -
DPS 0.00 5.00 6.67 0.00 0.00 1.50 2.00 -
NAPS 0.87 0.87 0.92 0.91 0.91 0.71 0.70 15.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.06 1.21 1.10 1.29 1.63 0.985 0.94 -
P/RPS 10.47 11.58 11.26 12.97 15.39 9.01 9.41 7.36%
P/EPS -56.87 5.60 3.82 3.22 2.03 35.85 39.23 -
EY -1.76 17.87 26.17 31.04 49.35 2.79 2.55 -
DY 0.00 4.13 6.06 0.00 0.00 1.52 2.13 -
P/NAPS 1.22 1.39 1.20 1.42 1.79 1.39 1.34 -6.05%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 21/05/15 17/02/15 20/11/14 26/08/14 30/05/14 -
Price 1.04 1.06 1.35 1.05 1.56 1.33 0.965 -
P/RPS 10.28 10.15 13.82 10.55 14.73 12.16 9.66 4.23%
P/EPS -55.79 4.90 4.69 2.62 1.94 48.40 40.27 -
EY -1.79 20.40 21.32 38.14 51.57 2.07 2.48 -
DY 0.00 4.72 4.94 0.00 0.00 1.13 2.07 -
P/NAPS 1.20 1.22 1.47 1.15 1.71 1.87 1.38 -8.88%

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