[FCW] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 77.35%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 6,620 27,342 18,726 13,020 6,899 39,409 23,967 -57.55%
PBT 680 5,490 2,947 2,017 1,077 12,857 6,765 -78.35%
Tax 49,659 1,697 1,699 1,147 719 -3,882 3,019 545.67%
NP 50,339 7,187 4,646 3,164 1,796 8,975 9,784 197.73%
-
NP to SH 50,278 6,869 4,493 3,070 1,731 8,625 9,582 201.65%
-
Tax Rate -7,302.79% -30.91% -57.65% -56.87% -66.76% 30.19% -44.63% -
Total Cost -43,719 20,155 14,080 9,856 5,103 30,434 14,183 -
-
Net Worth 227,494 177,495 174,995 177,495 150,535 149,316 148,907 32.61%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,749 3,749 3,749 2,971 - - -
Div Payout % - 54.59% 83.46% 122.15% 171.64% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 227,494 177,495 174,995 177,495 150,535 149,316 148,907 32.61%
NOSH 249,994 249,994 249,994 249,994 198,073 196,469 195,930 17.62%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 760.41% 26.29% 24.81% 24.30% 26.03% 22.77% 40.82% -
ROE 22.10% 3.87% 2.57% 1.73% 1.15% 5.78% 6.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.65 10.94 7.49 5.21 3.48 20.06 12.23 -63.89%
EPS 20.11 2.75 1.80 1.23 0.88 4.39 4.89 156.46%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.91 0.71 0.70 0.71 0.76 0.76 0.76 12.74%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.65 10.94 7.49 5.21 2.76 15.76 9.59 -57.54%
EPS 20.11 2.75 1.80 1.23 0.69 3.45 3.83 201.78%
DPS 0.00 1.50 1.50 1.50 1.19 0.00 0.00 -
NAPS 0.91 0.71 0.70 0.71 0.6022 0.5973 0.5956 32.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.63 0.985 0.94 0.815 1.10 0.745 0.74 -
P/RPS 61.55 9.01 12.55 15.65 31.58 3.71 6.05 368.85%
P/EPS 8.10 35.85 52.30 66.37 125.87 16.97 15.13 -34.04%
EY 12.34 2.79 1.91 1.51 0.79 5.89 6.61 51.55%
DY 0.00 1.52 1.60 1.84 1.36 0.00 0.00 -
P/NAPS 1.79 1.39 1.34 1.15 1.45 0.98 0.97 50.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 -
Price 1.56 1.33 0.965 0.975 0.85 0.805 0.76 -
P/RPS 58.91 12.16 12.88 18.72 24.40 4.01 6.21 347.51%
P/EPS 7.76 48.40 53.69 79.40 97.26 18.34 15.54 -37.03%
EY 12.89 2.07 1.86 1.26 1.03 5.45 6.43 58.91%
DY 0.00 1.13 1.55 1.54 1.76 0.00 0.00 -
P/NAPS 1.71 1.87 1.38 1.37 1.12 1.06 1.00 42.95%

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