[FCW] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 27.2%
YoY- 65.52%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,660 33,188 34,157 33,948 33,924 35,222 36,836 -9.57%
PBT 9,135 9,258 9,227 9,941 8,442 8,336 5,553 39.22%
Tax -1,317 -762 -227 1,322 438 -785 -2,194 -28.77%
NP 7,818 8,496 9,000 11,263 8,880 7,551 3,359 75.35%
-
NP to SH 7,505 8,154 8,652 11,017 8,661 7,247 3,035 82.56%
-
Tax Rate 14.42% 8.23% 2.46% -13.30% -5.19% 9.42% 39.51% -
Total Cost 23,842 24,692 25,157 22,685 25,044 27,671 33,477 -20.20%
-
Net Worth 177,495 150,535 148,432 148,810 162,654 140,778 138,182 18.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,495 150,535 148,432 148,810 162,654 140,778 138,182 18.11%
NOSH 249,994 198,073 195,306 195,802 225,909 195,526 194,623 18.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.69% 25.60% 26.35% 33.18% 26.18% 21.44% 9.12% -
ROE 4.23% 5.42% 5.83% 7.40% 5.32% 5.15% 2.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.66 16.76 17.49 17.34 15.02 18.01 18.93 -23.46%
EPS 3.00 4.12 4.43 5.63 3.83 3.71 1.56 54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.76 0.76 0.72 0.72 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 195,802
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.66 13.28 13.66 13.58 13.57 14.09 14.73 -9.57%
EPS 3.00 3.26 3.46 4.41 3.46 2.90 1.21 82.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6022 0.5937 0.5953 0.6506 0.5631 0.5527 18.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.815 1.10 0.745 0.74 0.77 0.63 0.73 -
P/RPS 6.44 6.57 4.26 4.27 5.13 3.50 3.86 40.53%
P/EPS 27.15 26.72 16.82 13.15 20.08 17.00 46.81 -30.38%
EY 3.68 3.74 5.95 7.60 4.98 5.88 2.14 43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 0.98 0.97 1.07 0.87 1.03 7.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 -
Price 0.975 0.85 0.805 0.76 0.755 0.66 0.65 -
P/RPS 7.70 5.07 4.60 4.38 5.03 3.66 3.43 71.19%
P/EPS 32.48 20.65 18.17 13.51 19.69 17.81 41.68 -15.27%
EY 3.08 4.84 5.50 7.40 5.08 5.62 2.40 18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.12 1.06 1.00 1.05 0.92 0.92 30.30%

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