[FCW] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 631.96%
YoY- 2804.56%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,111 18,311 12,437 6,620 27,342 18,726 13,020 59.23%
PBT 6,385 1,988 -1,025 680 5,490 2,947 2,017 116.04%
Tax 47,665 51,977 51,117 49,659 1,697 1,699 1,147 1107.96%
NP 54,050 53,965 50,092 50,339 7,187 4,646 3,164 566.75%
-
NP to SH 54,053 53,965 50,051 50,278 6,869 4,493 3,070 580.35%
-
Tax Rate -746.52% -2,614.54% - -7,302.79% -30.91% -57.65% -56.87% -
Total Cost -27,939 -35,654 -37,655 -43,719 20,155 14,080 9,856 -
-
Net Worth 217,494 229,994 227,494 227,494 177,495 174,995 177,495 14.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 12,499 12,499 - - 3,749 3,749 3,749 123.66%
Div Payout % 23.12% 23.16% - - 54.59% 83.46% 122.15% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 217,494 229,994 227,494 227,494 177,495 174,995 177,495 14.55%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 207.00% 294.71% 402.77% 760.41% 26.29% 24.81% 24.30% -
ROE 24.85% 23.46% 22.00% 22.10% 3.87% 2.57% 1.73% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 7.32 4.97 2.65 10.94 7.49 5.21 59.14%
EPS 21.62 21.59 20.02 20.11 2.75 1.80 1.23 579.59%
DPS 5.00 5.00 0.00 0.00 1.50 1.50 1.50 123.63%
NAPS 0.87 0.92 0.91 0.91 0.71 0.70 0.71 14.55%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 7.32 4.97 2.65 10.94 7.49 5.21 59.14%
EPS 21.62 21.59 20.02 20.11 2.75 1.80 1.23 579.59%
DPS 5.00 5.00 0.00 0.00 1.50 1.50 1.50 123.63%
NAPS 0.87 0.92 0.91 0.91 0.71 0.70 0.71 14.55%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.21 1.10 1.29 1.63 0.985 0.94 0.815 -
P/RPS 11.58 15.02 25.93 61.55 9.01 12.55 15.65 -18.23%
P/EPS 5.60 5.10 6.44 8.10 35.85 52.30 66.37 -80.84%
EY 17.87 19.62 15.52 12.34 2.79 1.91 1.51 421.67%
DY 4.13 4.55 0.00 0.00 1.52 1.60 1.84 71.68%
P/NAPS 1.39 1.20 1.42 1.79 1.39 1.34 1.15 13.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 17/02/15 20/11/14 26/08/14 30/05/14 19/02/14 -
Price 1.06 1.35 1.05 1.56 1.33 0.965 0.975 -
P/RPS 10.15 18.43 21.11 58.91 12.16 12.88 18.72 -33.58%
P/EPS 4.90 6.25 5.24 7.76 48.40 53.69 79.40 -84.46%
EY 20.40 15.99 19.07 12.89 2.07 1.86 1.26 543.26%
DY 4.72 3.70 0.00 0.00 1.13 1.55 1.54 111.43%
P/NAPS 1.22 1.47 1.15 1.71 1.87 1.38 1.37 -7.45%

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