[FCW] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 175.7%
YoY- -73.7%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,034 31,472 36,835 35,806 36,858 37,928 35,504 -8.54%
PBT 4,218 4,184 5,552 3,169 -1,560 -6,948 7,334 -30.72%
Tax 4,474 5,016 -2,194 -662 -790 -620 4,382 1.38%
NP 8,692 9,200 3,358 2,506 -2,350 -7,568 11,716 -17.97%
-
NP to SH 8,434 8,916 3,034 2,133 -2,818 -7,932 11,138 -16.85%
-
Tax Rate -106.07% -119.89% 39.52% 20.89% - - -59.75% -
Total Cost 22,342 22,272 33,477 33,300 39,208 45,496 23,788 -4.07%
-
Net Worth 150,308 140,778 138,307 137,151 134,539 133,094 135,618 7.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,308 140,778 138,307 137,151 134,539 133,094 135,618 7.06%
NOSH 208,762 195,526 194,799 195,121 195,694 194,411 195,218 4.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.01% 29.23% 9.12% 7.00% -6.38% -19.95% 33.00% -
ROE 5.61% 6.33% 2.19% 1.56% -2.09% -5.96% 8.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.87 16.10 18.91 18.35 18.83 19.51 18.19 -12.51%
EPS 4.04 4.56 1.56 1.09 -1.44 -4.08 5.71 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.71 0.7029 0.6875 0.6846 0.6947 2.40%
Adjusted Per Share Value based on latest NOSH - 195,389
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.41 12.59 14.73 14.32 14.74 15.17 14.20 -8.55%
EPS 3.37 3.57 1.21 0.85 -1.13 -3.17 4.46 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.5631 0.5532 0.5486 0.5382 0.5324 0.5425 7.06%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.77 0.63 0.73 0.64 0.55 0.53 0.61 -
P/RPS 5.18 3.91 3.86 3.49 2.92 2.72 3.35 33.54%
P/EPS 19.06 13.82 46.87 58.54 -38.19 -12.99 10.69 46.78%
EY 5.25 7.24 2.13 1.71 -2.62 -7.70 9.35 -31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.87 1.03 0.91 0.80 0.77 0.88 13.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 30/08/12 25/05/12 28/02/12 22/11/11 26/08/11 -
Price 0.755 0.66 0.65 0.67 0.56 0.54 0.54 -
P/RPS 5.08 4.10 3.44 3.65 2.97 2.77 2.97 42.79%
P/EPS 18.69 14.47 41.73 61.28 -38.89 -13.24 9.46 57.12%
EY 5.35 6.91 2.40 1.63 -2.57 -7.56 10.57 -36.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.92 0.92 0.95 0.81 0.79 0.78 21.80%

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