[FCW] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 101.37%
YoY- -92.63%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 27,830 31,516 26,565 25,050 24,558 25,300 26,111 4.32%
PBT 5,886 8,624 6,351 6,862 3,090 -4,300 6,385 -5.25%
Tax -1,936 -2,588 -1,942 -1,562 -458 -360 47,665 -
NP 3,950 6,036 4,409 5,300 2,632 -4,660 54,050 -82.38%
-
NP to SH 3,950 6,036 4,412 5,300 2,632 -4,660 54,053 -82.38%
-
Tax Rate 32.89% 30.01% 30.58% 22.76% 14.82% - -746.52% -
Total Cost 23,880 25,480 22,156 19,750 21,926 29,960 -27,939 -
-
Net Worth 169,995 219,994 219,994 219,994 219,994 217,494 217,494 -15.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 99,997 199,995 3,749 4,999 7,499 - 12,499 297.50%
Div Payout % 2,531.58% 3,313.37% 84.99% 94.34% 284.95% - 23.12% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 169,995 219,994 219,994 219,994 219,994 217,494 217,494 -15.08%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.19% 19.15% 16.60% 21.16% 10.72% -18.42% 207.00% -
ROE 2.32% 2.74% 2.01% 2.41% 1.20% -2.14% 24.85% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.13 12.61 10.63 10.02 9.82 10.12 10.44 4.33%
EPS 1.58 2.40 1.76 2.12 1.06 -1.88 21.62 -82.38%
DPS 40.00 80.00 1.50 2.00 3.00 0.00 5.00 297.48%
NAPS 0.68 0.88 0.88 0.88 0.88 0.87 0.87 -15.08%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.13 12.61 10.63 10.02 9.82 10.12 10.44 4.33%
EPS 1.58 2.40 1.76 2.12 1.06 -1.88 21.62 -82.38%
DPS 40.00 80.00 1.50 2.00 3.00 0.00 5.00 297.48%
NAPS 0.68 0.88 0.88 0.88 0.88 0.87 0.87 -15.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.88 1.30 0.99 0.99 1.02 1.06 1.21 -
P/RPS 7.90 10.31 9.32 9.88 10.38 10.47 11.58 -22.41%
P/EPS 55.69 53.84 56.10 46.70 96.88 -56.87 5.60 359.23%
EY 1.80 1.86 1.78 2.14 1.03 -1.76 17.87 -78.20%
DY 45.45 61.54 1.52 2.02 2.94 0.00 4.13 391.17%
P/NAPS 1.29 1.48 1.13 1.13 1.16 1.22 1.39 -4.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 30/08/16 25/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.87 0.94 0.99 0.99 0.99 1.04 1.06 -
P/RPS 7.82 7.46 9.32 9.88 10.08 10.28 10.15 -15.89%
P/EPS 55.06 38.93 56.10 46.70 94.03 -55.79 4.90 398.01%
EY 1.82 2.57 1.78 2.14 1.06 -1.79 20.40 -79.88%
DY 45.98 85.11 1.52 2.02 3.03 0.00 4.72 352.99%
P/NAPS 1.28 1.07 1.13 1.13 1.13 1.20 1.22 3.23%

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