[FCW] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -36.85%
YoY- -3.62%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 36,836 36,735 35,651 35,377 35,504 34,137 33,089 7.42%
PBT 5,553 2,730 3,315 3,009 7,334 8,381 6,153 -6.61%
Tax -2,194 4,352 4,357 4,451 4,382 -664 -1,256 45.09%
NP 3,359 7,082 7,672 7,460 11,716 7,717 4,897 -22.24%
-
NP to SH 3,035 6,656 7,299 7,034 11,139 7,057 4,397 -21.91%
-
Tax Rate 39.51% -159.41% -131.43% -147.92% -59.75% 7.92% 20.41% -
Total Cost 33,477 29,653 27,979 27,917 23,788 26,420 28,192 12.14%
-
Net Worth 138,182 137,339 136,077 133,094 134,975 130,573 125,492 6.63%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 138,182 137,339 136,077 133,094 134,975 130,573 125,492 6.63%
NOSH 194,623 195,389 197,931 194,411 194,769 195,294 193,125 0.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.12% 19.28% 21.52% 21.09% 33.00% 22.61% 14.80% -
ROE 2.20% 4.85% 5.36% 5.28% 8.25% 5.40% 3.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.93 18.80 18.01 18.20 18.23 17.48 17.13 6.89%
EPS 1.56 3.41 3.69 3.62 5.72 3.61 2.28 -22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.7029 0.6875 0.6846 0.693 0.6686 0.6498 6.09%
Adjusted Per Share Value based on latest NOSH - 194,411
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.73 14.69 14.26 14.15 14.20 13.66 13.24 7.37%
EPS 1.21 2.66 2.92 2.81 4.46 2.82 1.76 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5527 0.5494 0.5443 0.5324 0.5399 0.5223 0.502 6.63%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.73 0.64 0.55 0.53 0.61 0.67 0.60 -
P/RPS 3.86 3.40 3.05 2.91 3.35 3.83 3.50 6.75%
P/EPS 46.81 18.79 14.91 14.65 10.67 18.54 26.35 46.73%
EY 2.14 5.32 6.70 6.83 9.38 5.39 3.79 -31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 0.80 0.77 0.88 1.00 0.92 7.82%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 28/02/12 22/11/11 26/08/11 25/05/11 22/02/11 -
Price 0.65 0.67 0.56 0.54 0.54 0.66 0.67 -
P/RPS 3.43 3.56 3.11 2.97 2.96 3.78 3.91 -8.36%
P/EPS 41.68 19.67 15.19 14.92 9.44 18.26 29.43 26.13%
EY 2.40 5.08 6.59 6.70 10.59 5.48 3.40 -20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.81 0.79 0.78 0.99 1.03 -7.25%

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