[FCW] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 19.51%
YoY- 18.66%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 33,188 34,157 33,948 33,924 35,222 36,836 36,735 -6.53%
PBT 9,258 9,227 9,941 8,442 8,336 5,553 2,730 125.55%
Tax -762 -227 1,322 438 -785 -2,194 4,352 -
NP 8,496 9,000 11,263 8,880 7,551 3,359 7,082 12.89%
-
NP to SH 8,154 8,652 11,017 8,661 7,247 3,035 6,656 14.47%
-
Tax Rate 8.23% 2.46% -13.30% -5.19% 9.42% 39.51% -159.41% -
Total Cost 24,692 25,157 22,685 25,044 27,671 33,477 29,653 -11.48%
-
Net Worth 150,535 148,432 148,810 162,654 140,778 138,182 137,339 6.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,535 148,432 148,810 162,654 140,778 138,182 137,339 6.30%
NOSH 198,073 195,306 195,802 225,909 195,526 194,623 195,389 0.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.60% 26.35% 33.18% 26.18% 21.44% 9.12% 19.28% -
ROE 5.42% 5.83% 7.40% 5.32% 5.15% 2.20% 4.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.76 17.49 17.34 15.02 18.01 18.93 18.80 -7.36%
EPS 4.12 4.43 5.63 3.83 3.71 1.56 3.41 13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.76 0.72 0.72 0.71 0.7029 5.33%
Adjusted Per Share Value based on latest NOSH - 225,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.28 13.66 13.58 13.57 14.09 14.73 14.69 -6.50%
EPS 3.26 3.46 4.41 3.46 2.90 1.21 2.66 14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.5937 0.5953 0.6506 0.5631 0.5527 0.5494 6.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 0.745 0.74 0.77 0.63 0.73 0.64 -
P/RPS 6.57 4.26 4.27 5.13 3.50 3.86 3.40 55.07%
P/EPS 26.72 16.82 13.15 20.08 17.00 46.81 18.79 26.42%
EY 3.74 5.95 7.60 4.98 5.88 2.14 5.32 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 0.97 1.07 0.87 1.03 0.91 36.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 25/05/12 -
Price 0.85 0.805 0.76 0.755 0.66 0.65 0.67 -
P/RPS 5.07 4.60 4.38 5.03 3.66 3.43 3.56 26.55%
P/EPS 20.65 18.17 13.51 19.69 17.81 41.68 19.67 3.29%
EY 4.84 5.50 7.40 5.08 5.62 2.40 5.08 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 1.00 1.05 0.92 0.92 0.95 11.58%

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