[FCW] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 127.22%
YoY- 498.88%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,020 6,899 39,409 23,967 15,517 7,868 36,835 -49.91%
PBT 2,017 1,077 12,857 6,765 2,109 1,046 5,552 -48.99%
Tax 1,147 719 -3,882 3,019 2,237 1,254 -2,194 -
NP 3,164 1,796 8,975 9,784 4,346 2,300 3,358 -3.87%
-
NP to SH 3,070 1,731 8,625 9,582 4,217 2,229 3,034 0.78%
-
Tax Rate -56.87% -66.76% 30.19% -44.63% -106.07% -119.89% 39.52% -
Total Cost 9,856 5,103 30,434 14,183 11,171 5,568 33,477 -55.64%
-
Net Worth 177,495 150,535 149,316 148,907 150,308 140,778 138,307 18.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,749 2,971 - - - - - -
Div Payout % 122.15% 171.64% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,495 150,535 149,316 148,907 150,308 140,778 138,307 18.04%
NOSH 249,994 198,073 196,469 195,930 208,762 195,526 194,799 18.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.30% 26.03% 22.77% 40.82% 28.01% 29.23% 9.12% -
ROE 1.73% 1.15% 5.78% 6.43% 2.81% 1.58% 2.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.21 3.48 20.06 12.23 7.43 4.02 18.91 -57.55%
EPS 1.23 0.88 4.39 4.89 2.02 1.14 1.56 -14.61%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.76 0.76 0.72 0.72 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 195,802
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.21 2.76 15.76 9.59 6.21 3.15 14.73 -49.89%
EPS 1.23 0.69 3.45 3.83 1.69 0.89 1.21 1.09%
DPS 1.50 1.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6022 0.5973 0.5956 0.6013 0.5631 0.5532 18.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.815 1.10 0.745 0.74 0.77 0.63 0.73 -
P/RPS 15.65 31.58 3.71 6.05 10.36 15.66 3.86 153.61%
P/EPS 66.37 125.87 16.97 15.13 38.12 55.26 46.87 26.02%
EY 1.51 0.79 5.89 6.61 2.62 1.81 2.13 -20.44%
DY 1.84 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 0.98 0.97 1.07 0.87 1.03 7.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 -
Price 0.975 0.85 0.805 0.76 0.755 0.66 0.65 -
P/RPS 18.72 24.40 4.01 6.21 10.16 16.40 3.44 208.43%
P/EPS 79.40 97.26 18.34 15.54 37.38 57.89 41.73 53.36%
EY 1.26 1.03 5.45 6.43 2.68 1.73 2.40 -34.84%
DY 1.54 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.12 1.06 1.00 1.05 0.92 0.92 30.30%

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