[FCW] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -40.72%
YoY- -40.0%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 29,251 27,102 26,696 27,756 28,201 28,119 26,565 6.61%
PBT 663 -703 1,571 4,610 7,749 9,582 6,351 -77.73%
Tax -583 -514 -745 -1,607 -2,681 -2,499 -1,942 -55.06%
NP 80 -1,217 826 3,003 5,068 7,083 4,409 -93.04%
-
NP to SH 82 -1,215 828 3,006 5,071 7,086 4,412 -92.93%
-
Tax Rate 87.93% - 47.42% 34.86% 34.60% 26.08% 30.58% -
Total Cost 29,171 28,319 25,870 24,753 23,133 21,036 22,156 20.06%
-
Net Worth 169,995 169,995 169,995 172,495 169,995 221,319 219,994 -15.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 49,998 50,299 54,062 57,821 7,521 -
Div Payout % - - 6,038.50% 1,673.32% 1,066.12% 816.00% 170.49% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 169,995 169,995 169,995 172,495 169,995 221,319 219,994 -15.75%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.27% -4.49% 3.09% 10.82% 17.97% 25.19% 16.60% -
ROE 0.05% -0.71% 0.49% 1.74% 2.98% 3.20% 2.01% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.70 10.84 10.68 11.10 11.28 11.18 10.63 6.58%
EPS 0.03 -0.49 0.33 1.20 2.03 2.82 1.76 -93.32%
DPS 0.00 0.00 20.00 20.00 21.50 23.00 3.00 -
NAPS 0.68 0.68 0.68 0.69 0.68 0.88 0.88 -15.75%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.70 10.84 10.68 11.10 11.28 11.25 10.63 6.58%
EPS 0.03 -0.49 0.33 1.20 2.03 2.83 1.76 -93.32%
DPS 0.00 0.00 20.00 20.00 21.50 23.13 3.00 -
NAPS 0.68 0.68 0.68 0.69 0.68 0.8853 0.88 -15.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.85 0.86 0.87 0.84 0.88 1.30 0.99 -
P/RPS 7.26 7.93 8.15 7.57 7.80 11.63 9.32 -15.30%
P/EPS 2,591.40 -176.95 262.67 69.86 43.38 46.14 56.10 1178.44%
EY 0.04 -0.57 0.38 1.43 2.31 2.17 1.78 -91.98%
DY 0.00 0.00 22.99 23.81 24.43 17.69 3.03 -
P/NAPS 1.25 1.26 1.28 1.22 1.29 1.48 1.13 6.94%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 30/08/17 23/05/17 23/02/17 25/11/16 30/08/16 -
Price 0.95 0.86 0.88 0.845 0.87 0.94 0.99 -
P/RPS 8.12 7.93 8.24 7.61 7.71 8.41 9.32 -8.75%
P/EPS 2,896.27 -176.95 265.69 70.27 42.89 33.36 56.10 1276.56%
EY 0.03 -0.57 0.38 1.42 2.33 3.00 1.78 -93.37%
DY 0.00 0.00 22.73 23.67 24.71 24.47 3.03 -
P/NAPS 1.40 1.26 1.29 1.22 1.28 1.07 1.13 15.30%

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