[FCW] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 92.01%
YoY- -20.26%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 26,927 26,759 27,063 27,342 28,916 31,660 33,188 -13.02%
PBT 4,531 2,448 5,093 5,490 5,409 9,135 9,258 -37.92%
Tax 51,975 51,667 50,637 1,697 -1,547 -1,317 -762 -
NP 56,506 54,115 55,730 7,187 3,862 7,818 8,496 254.06%
-
NP to SH 56,341 53,880 55,446 6,899 3,593 7,505 8,154 263.20%
-
Tax Rate -1,147.10% -2,110.58% -994.25% -30.91% 28.60% 14.42% 8.23% -
Total Cost -29,579 -27,356 -28,667 20,155 25,054 23,842 24,692 -
-
Net Worth 229,994 227,494 227,494 177,495 174,995 177,495 150,535 32.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 229,994 227,494 227,494 177,495 174,995 177,495 150,535 32.68%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 198,073 16.80%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 209.85% 202.23% 205.93% 26.29% 13.36% 24.69% 25.60% -
ROE 24.50% 23.68% 24.37% 3.89% 2.05% 4.23% 5.42% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.77 10.70 10.83 10.94 11.57 12.66 16.76 -25.55%
EPS 22.54 21.55 22.18 2.76 1.44 3.00 4.12 210.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.71 0.70 0.71 0.76 13.59%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.77 10.70 10.83 10.94 11.57 12.66 13.28 -13.04%
EPS 22.54 21.55 22.18 2.76 1.44 3.00 3.26 263.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.71 0.70 0.71 0.6022 32.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.10 1.29 1.63 0.985 0.94 0.815 1.10 -
P/RPS 10.21 12.05 15.06 9.01 8.13 6.44 6.57 34.20%
P/EPS 4.88 5.99 7.35 35.69 65.40 27.15 26.72 -67.84%
EY 20.49 16.71 13.61 2.80 1.53 3.68 3.74 211.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.42 1.79 1.39 1.34 1.15 1.45 -11.86%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 20/11/14 26/08/14 30/05/14 19/02/14 29/11/13 -
Price 1.35 1.05 1.56 1.33 0.965 0.975 0.85 -
P/RPS 12.53 9.81 14.41 12.16 8.34 7.70 5.07 82.89%
P/EPS 5.99 4.87 7.03 48.19 67.14 32.48 20.65 -56.21%
EY 16.69 20.53 14.22 2.07 1.49 3.08 4.84 128.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.15 1.71 1.87 1.38 1.37 1.12 19.89%

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