[FCW] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -54.4%
YoY- -72.75%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 33,948 33,924 35,222 36,836 36,735 35,651 35,377 -2.70%
PBT 9,941 8,442 8,336 5,553 2,730 3,315 3,009 121.66%
Tax 1,322 438 -785 -2,194 4,352 4,357 4,451 -55.45%
NP 11,263 8,880 7,551 3,359 7,082 7,672 7,460 31.57%
-
NP to SH 11,017 8,661 7,247 3,035 6,656 7,299 7,034 34.83%
-
Tax Rate -13.30% -5.19% 9.42% 39.51% -159.41% -131.43% -147.92% -
Total Cost 22,685 25,044 27,671 33,477 29,653 27,979 27,917 -12.91%
-
Net Worth 148,810 162,654 140,778 138,182 137,339 136,077 133,094 7.71%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 148,810 162,654 140,778 138,182 137,339 136,077 133,094 7.71%
NOSH 195,802 225,909 195,526 194,623 195,389 197,931 194,411 0.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 33.18% 26.18% 21.44% 9.12% 19.28% 21.52% 21.09% -
ROE 7.40% 5.32% 5.15% 2.20% 4.85% 5.36% 5.28% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.34 15.02 18.01 18.93 18.80 18.01 18.20 -3.17%
EPS 5.63 3.83 3.71 1.56 3.41 3.69 3.62 34.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.72 0.71 0.7029 0.6875 0.6846 7.20%
Adjusted Per Share Value based on latest NOSH - 194,623
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.58 13.57 14.09 14.73 14.69 14.26 14.15 -2.70%
EPS 4.41 3.46 2.90 1.21 2.66 2.92 2.81 35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5953 0.6506 0.5631 0.5527 0.5494 0.5443 0.5324 7.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.74 0.77 0.63 0.73 0.64 0.55 0.53 -
P/RPS 4.27 5.13 3.50 3.86 3.40 3.05 2.91 29.09%
P/EPS 13.15 20.08 17.00 46.81 18.79 14.91 14.65 -6.94%
EY 7.60 4.98 5.88 2.14 5.32 6.70 6.83 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.07 0.87 1.03 0.91 0.80 0.77 16.62%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 21/02/13 29/11/12 30/08/12 25/05/12 28/02/12 22/11/11 -
Price 0.76 0.755 0.66 0.65 0.67 0.56 0.54 -
P/RPS 4.38 5.03 3.66 3.43 3.56 3.11 2.97 29.53%
P/EPS 13.51 19.69 17.81 41.68 19.67 15.19 14.92 -6.39%
EY 7.40 5.08 5.62 2.40 5.08 6.59 6.70 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.92 0.92 0.95 0.81 0.79 17.00%

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