[FCW] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -7.96%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,063 27,342 28,916 31,660 33,188 34,157 33,948 -14.01%
PBT 5,093 5,490 5,409 9,135 9,258 9,227 9,941 -35.94%
Tax 50,637 1,697 -1,547 -1,317 -762 -227 1,322 1033.77%
NP 55,730 7,187 3,862 7,818 8,496 9,000 11,263 190.09%
-
NP to SH 55,446 6,899 3,593 7,505 8,154 8,652 11,017 193.38%
-
Tax Rate -994.25% -30.91% 28.60% 14.42% 8.23% 2.46% -13.30% -
Total Cost -28,667 20,155 25,054 23,842 24,692 25,157 22,685 -
-
Net Worth 227,494 177,495 174,995 177,495 150,535 148,432 148,810 32.67%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 227,494 177,495 174,995 177,495 150,535 148,432 148,810 32.67%
NOSH 249,994 249,994 249,994 249,994 198,073 195,306 195,802 17.67%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 205.93% 26.29% 13.36% 24.69% 25.60% 26.35% 33.18% -
ROE 24.37% 3.89% 2.05% 4.23% 5.42% 5.83% 7.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.83 10.94 11.57 12.66 16.76 17.49 17.34 -26.91%
EPS 22.18 2.76 1.44 3.00 4.12 4.43 5.63 149.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.71 0.70 0.71 0.76 0.76 0.76 12.74%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.83 10.94 11.57 12.66 13.28 13.66 13.58 -13.99%
EPS 22.18 2.76 1.44 3.00 3.26 3.46 4.41 193.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.71 0.70 0.71 0.6022 0.5937 0.5953 32.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.63 0.985 0.94 0.815 1.10 0.745 0.74 -
P/RPS 15.06 9.01 8.13 6.44 6.57 4.26 4.27 131.52%
P/EPS 7.35 35.69 65.40 27.15 26.72 16.82 13.15 -32.12%
EY 13.61 2.80 1.53 3.68 3.74 5.95 7.60 47.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.39 1.34 1.15 1.45 0.98 0.97 50.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 -
Price 1.56 1.33 0.965 0.975 0.85 0.805 0.76 -
P/RPS 14.41 12.16 8.34 7.70 5.07 4.60 4.38 121.04%
P/EPS 7.03 48.19 67.14 32.48 20.65 18.17 13.51 -35.27%
EY 14.22 2.07 1.49 3.08 4.84 5.50 7.40 54.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.87 1.38 1.37 1.12 1.06 1.00 42.95%

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