[FCW] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -8.81%
YoY- -5.68%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 33,924 35,222 36,836 36,735 35,651 35,377 35,504 -2.97%
PBT 8,442 8,336 5,553 2,730 3,315 3,009 7,334 9.78%
Tax 438 -785 -2,194 4,352 4,357 4,451 4,382 -78.31%
NP 8,880 7,551 3,359 7,082 7,672 7,460 11,716 -16.80%
-
NP to SH 8,661 7,247 3,035 6,656 7,299 7,034 11,139 -15.37%
-
Tax Rate -5.19% 9.42% 39.51% -159.41% -131.43% -147.92% -59.75% -
Total Cost 25,044 27,671 33,477 29,653 27,979 27,917 23,788 3.47%
-
Net Worth 162,654 140,778 138,182 137,339 136,077 133,094 134,975 13.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 162,654 140,778 138,182 137,339 136,077 133,094 134,975 13.17%
NOSH 225,909 195,526 194,623 195,389 197,931 194,411 194,769 10.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.18% 21.44% 9.12% 19.28% 21.52% 21.09% 33.00% -
ROE 5.32% 5.15% 2.20% 4.85% 5.36% 5.28% 8.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.02 18.01 18.93 18.80 18.01 18.20 18.23 -12.06%
EPS 3.83 3.71 1.56 3.41 3.69 3.62 5.72 -23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.71 0.7029 0.6875 0.6846 0.693 2.56%
Adjusted Per Share Value based on latest NOSH - 195,389
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.57 14.09 14.73 14.69 14.26 14.15 14.20 -2.96%
EPS 3.46 2.90 1.21 2.66 2.92 2.81 4.46 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6506 0.5631 0.5527 0.5494 0.5443 0.5324 0.5399 13.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.77 0.63 0.73 0.64 0.55 0.53 0.61 -
P/RPS 5.13 3.50 3.86 3.40 3.05 2.91 3.35 32.68%
P/EPS 20.08 17.00 46.81 18.79 14.91 14.65 10.67 52.13%
EY 4.98 5.88 2.14 5.32 6.70 6.83 9.38 -34.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.87 1.03 0.91 0.80 0.77 0.88 13.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 30/08/12 25/05/12 28/02/12 22/11/11 26/08/11 -
Price 0.755 0.66 0.65 0.67 0.56 0.54 0.54 -
P/RPS 5.03 3.66 3.43 3.56 3.11 2.97 2.96 42.17%
P/EPS 19.69 17.81 41.68 19.67 15.19 14.92 9.44 62.88%
EY 5.08 5.62 2.40 5.08 6.59 6.70 10.59 -38.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.92 0.92 0.95 0.81 0.79 0.78 21.80%

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