[FCW] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 89.19%
YoY- 399.29%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,899 39,409 23,967 15,517 7,868 36,835 26,855 -59.55%
PBT 1,077 12,857 6,765 2,109 1,046 5,552 2,377 -40.97%
Tax 719 -3,882 3,019 2,237 1,254 -2,194 -497 -
NP 1,796 8,975 9,784 4,346 2,300 3,358 1,880 -2.99%
-
NP to SH 1,731 8,625 9,582 4,217 2,229 3,034 1,600 5.38%
-
Tax Rate -66.76% 30.19% -44.63% -106.07% -119.89% 39.52% 20.91% -
Total Cost 5,103 30,434 14,183 11,171 5,568 33,477 24,975 -65.27%
-
Net Worth 150,535 149,316 148,907 150,308 140,778 138,307 137,151 6.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,971 - - - - - - -
Div Payout % 171.64% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,535 149,316 148,907 150,308 140,778 138,307 137,151 6.39%
NOSH 198,073 196,469 195,930 208,762 195,526 194,799 195,121 1.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.03% 22.77% 40.82% 28.01% 29.23% 9.12% 7.00% -
ROE 1.15% 5.78% 6.43% 2.81% 1.58% 2.19% 1.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.48 20.06 12.23 7.43 4.02 18.91 13.76 -59.97%
EPS 0.88 4.39 4.89 2.02 1.14 1.56 0.82 4.81%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.76 0.72 0.72 0.71 0.7029 5.33%
Adjusted Per Share Value based on latest NOSH - 225,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.76 15.76 9.59 6.21 3.15 14.73 10.74 -59.54%
EPS 0.69 3.45 3.83 1.69 0.89 1.21 0.64 5.13%
DPS 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.5973 0.5956 0.6013 0.5631 0.5532 0.5486 6.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 0.745 0.74 0.77 0.63 0.73 0.64 -
P/RPS 31.58 3.71 6.05 10.36 15.66 3.86 4.65 258.20%
P/EPS 125.87 16.97 15.13 38.12 55.26 46.87 78.05 37.48%
EY 0.79 5.89 6.61 2.62 1.81 2.13 1.28 -27.48%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 0.97 1.07 0.87 1.03 0.91 36.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 25/05/12 -
Price 0.85 0.805 0.76 0.755 0.66 0.65 0.67 -
P/RPS 24.40 4.01 6.21 10.16 16.40 3.44 4.87 192.51%
P/EPS 97.26 18.34 15.54 37.38 57.89 41.73 81.71 12.30%
EY 1.03 5.45 6.43 2.68 1.73 2.40 1.22 -10.66%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 1.00 1.05 0.92 0.92 0.95 11.58%

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