[FCW] YoY Annual (Unaudited) Result on 30-Jun-2012 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
YoY- -72.76%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 26,111 27,342 39,409 36,835 35,504 19,340 7,366 23.46%
PBT 6,385 5,490 12,857 5,552 7,334 3,304 1,472 27.69%
Tax 47,665 1,697 -3,882 -2,194 4,382 -886 10 309.97%
NP 54,050 7,187 8,975 3,358 11,716 2,418 1,482 82.05%
-
NP to SH 54,053 6,869 8,625 3,034 11,138 2,368 1,482 82.05%
-
Tax Rate -746.52% -30.91% 30.19% 39.52% -59.75% 26.82% -0.68% -
Total Cost -27,939 20,155 30,434 33,477 23,788 16,922 5,884 -
-
Net Worth 217,494 177,495 149,316 138,307 135,618 125,308 122,499 10.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,499 3,749 - - - - - -
Div Payout % 23.12% 54.59% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 217,494 177,495 149,316 138,307 135,618 125,308 122,499 10.03%
NOSH 249,994 249,994 196,469 194,799 195,218 195,702 195,000 4.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 207.00% 26.29% 22.77% 9.12% 33.00% 12.50% 20.12% -
ROE 24.85% 3.87% 5.78% 2.19% 8.21% 1.89% 1.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.44 10.94 20.06 18.91 18.19 9.88 3.78 18.44%
EPS 21.62 2.75 4.39 1.56 5.71 1.21 0.76 74.67%
DPS 5.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.71 0.76 0.71 0.6947 0.6403 0.6282 5.57%
Adjusted Per Share Value based on latest NOSH - 194,623
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.44 10.94 15.76 14.73 14.20 7.74 2.95 23.43%
EPS 21.62 2.75 3.45 1.21 4.46 0.95 0.59 82.19%
DPS 5.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.71 0.5973 0.5532 0.5425 0.5012 0.49 10.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.21 0.985 0.745 0.73 0.61 0.60 0.62 -
P/RPS 11.58 9.01 3.71 3.86 3.35 6.07 16.41 -5.64%
P/EPS 5.60 35.85 16.97 46.87 10.69 49.59 81.58 -35.99%
EY 17.87 2.79 5.89 2.13 9.35 2.02 1.23 56.17%
DY 4.13 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 0.98 1.03 0.88 0.94 0.99 5.81%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 27/08/13 30/08/12 26/08/11 24/08/10 25/08/09 -
Price 1.06 1.33 0.805 0.65 0.54 0.60 0.64 -
P/RPS 10.15 12.16 4.01 3.44 2.97 6.07 16.94 -8.17%
P/EPS 4.90 48.40 18.34 41.73 9.46 49.59 84.21 -37.73%
EY 20.40 2.07 5.45 2.40 10.57 2.02 1.19 60.54%
DY 4.72 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.87 1.06 0.92 0.78 0.94 1.02 3.02%

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