[FCW] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 57.84%
YoY- 370.4%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 36,735 35,651 35,377 35,504 34,137 33,089 27,485 21.31%
PBT 2,730 3,315 3,009 7,334 8,381 6,153 8,700 -53.79%
Tax 4,352 4,357 4,451 4,382 -664 -1,256 -1,110 -
NP 7,082 7,672 7,460 11,716 7,717 4,897 7,590 -4.50%
-
NP to SH 6,656 7,299 7,034 11,139 7,057 4,397 7,298 -5.94%
-
Tax Rate -159.41% -131.43% -147.92% -59.75% 7.92% 20.41% 12.76% -
Total Cost 29,653 27,979 27,917 23,788 26,420 28,192 19,895 30.45%
-
Net Worth 137,339 136,077 133,094 134,975 130,573 125,492 126,774 5.47%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 137,339 136,077 133,094 134,975 130,573 125,492 126,774 5.47%
NOSH 195,389 197,931 194,411 194,769 195,294 193,125 194,678 0.24%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 19.28% 21.52% 21.09% 33.00% 22.61% 14.80% 27.62% -
ROE 4.85% 5.36% 5.28% 8.25% 5.40% 3.50% 5.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.80 18.01 18.20 18.23 17.48 17.13 14.12 21.00%
EPS 3.41 3.69 3.62 5.72 3.61 2.28 3.75 -6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7029 0.6875 0.6846 0.693 0.6686 0.6498 0.6512 5.22%
Adjusted Per Share Value based on latest NOSH - 194,769
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.69 14.26 14.15 14.20 13.66 13.24 10.99 21.32%
EPS 2.66 2.92 2.81 4.46 2.82 1.76 2.92 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5494 0.5443 0.5324 0.5399 0.5223 0.502 0.5071 5.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.64 0.55 0.53 0.61 0.67 0.60 0.60 -
P/RPS 3.40 3.05 2.91 3.35 3.83 3.50 4.25 -13.81%
P/EPS 18.79 14.91 14.65 10.67 18.54 26.35 16.01 11.25%
EY 5.32 6.70 6.83 9.38 5.39 3.79 6.25 -10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.77 0.88 1.00 0.92 0.92 -0.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 22/11/11 26/08/11 25/05/11 22/02/11 25/11/10 -
Price 0.67 0.56 0.54 0.54 0.66 0.67 0.65 -
P/RPS 3.56 3.11 2.97 2.96 3.78 3.91 4.60 -15.69%
P/EPS 19.67 15.19 14.92 9.44 18.26 29.43 17.34 8.76%
EY 5.08 6.59 6.70 10.59 5.48 3.40 5.77 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.81 0.79 0.78 0.99 1.03 1.00 -3.35%

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