[FCW] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -21.47%
YoY- 185.07%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 28,916 31,660 33,188 34,157 33,948 33,924 35,222 -12.33%
PBT 5,409 9,135 9,258 9,227 9,941 8,442 8,336 -25.06%
Tax -1,547 -1,317 -762 -227 1,322 438 -785 57.25%
NP 3,862 7,818 8,496 9,000 11,263 8,880 7,551 -36.07%
-
NP to SH 3,593 7,505 8,154 8,652 11,017 8,661 7,247 -37.38%
-
Tax Rate 28.60% 14.42% 8.23% 2.46% -13.30% -5.19% 9.42% -
Total Cost 25,054 23,842 24,692 25,157 22,685 25,044 27,671 -6.41%
-
Net Worth 174,995 177,495 150,535 148,432 148,810 162,654 140,778 15.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 174,995 177,495 150,535 148,432 148,810 162,654 140,778 15.62%
NOSH 249,994 249,994 198,073 195,306 195,802 225,909 195,526 17.81%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.36% 24.69% 25.60% 26.35% 33.18% 26.18% 21.44% -
ROE 2.05% 4.23% 5.42% 5.83% 7.40% 5.32% 5.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.57 12.66 16.76 17.49 17.34 15.02 18.01 -25.56%
EPS 1.44 3.00 4.12 4.43 5.63 3.83 3.71 -46.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.76 0.76 0.76 0.72 0.72 -1.86%
Adjusted Per Share Value based on latest NOSH - 195,306
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.57 12.66 13.28 13.66 13.58 13.57 14.09 -12.32%
EPS 1.44 3.00 3.26 3.46 4.41 3.46 2.90 -37.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.6022 0.5937 0.5953 0.6506 0.5631 15.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.94 0.815 1.10 0.745 0.74 0.77 0.63 -
P/RPS 8.13 6.44 6.57 4.26 4.27 5.13 3.50 75.48%
P/EPS 65.40 27.15 26.72 16.82 13.15 20.08 17.00 145.72%
EY 1.53 3.68 3.74 5.95 7.60 4.98 5.88 -59.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.15 1.45 0.98 0.97 1.07 0.87 33.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 -
Price 0.965 0.975 0.85 0.805 0.76 0.755 0.66 -
P/RPS 8.34 7.70 5.07 4.60 4.38 5.03 3.66 73.25%
P/EPS 67.14 32.48 20.65 18.17 13.51 19.69 17.81 142.41%
EY 1.49 3.08 4.84 5.50 7.40 5.08 5.62 -58.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.37 1.12 1.06 1.00 1.05 0.92 31.06%

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