[FCW] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -32.49%
YoY- 184.28%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,565 26,111 27,342 39,409 36,835 35,504 19,340 5.42%
PBT 6,351 6,385 5,490 12,857 5,552 7,334 3,304 11.49%
Tax -1,942 47,665 1,697 -3,882 -2,194 4,382 -886 13.95%
NP 4,409 54,050 7,187 8,975 3,358 11,716 2,418 10.52%
-
NP to SH 4,412 54,053 6,869 8,625 3,034 11,138 2,368 10.91%
-
Tax Rate 30.58% -746.52% -30.91% 30.19% 39.52% -59.75% 26.82% -
Total Cost 22,156 -27,939 20,155 30,434 33,477 23,788 16,922 4.58%
-
Net Worth 219,994 217,494 177,495 149,316 138,307 135,618 125,308 9.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,749 12,499 3,749 - - - - -
Div Payout % 84.99% 23.12% 54.59% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 219,994 217,494 177,495 149,316 138,307 135,618 125,308 9.82%
NOSH 249,994 249,994 249,994 196,469 194,799 195,218 195,702 4.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.60% 207.00% 26.29% 22.77% 9.12% 33.00% 12.50% -
ROE 2.01% 24.85% 3.87% 5.78% 2.19% 8.21% 1.89% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.63 10.44 10.94 20.06 18.91 18.19 9.88 1.22%
EPS 1.76 21.62 2.75 4.39 1.56 5.71 1.21 6.43%
DPS 1.50 5.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.71 0.76 0.71 0.6947 0.6403 5.43%
Adjusted Per Share Value based on latest NOSH - 195,306
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.63 10.44 10.94 15.76 14.73 14.20 7.74 5.42%
EPS 1.76 21.62 2.75 3.45 1.21 4.46 0.95 10.81%
DPS 1.50 5.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.71 0.5973 0.5532 0.5425 0.5012 9.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.99 1.21 0.985 0.745 0.73 0.61 0.60 -
P/RPS 9.32 11.58 9.01 3.71 3.86 3.35 6.07 7.40%
P/EPS 56.10 5.60 35.85 16.97 46.87 10.69 49.59 2.07%
EY 1.78 17.87 2.79 5.89 2.13 9.35 2.02 -2.08%
DY 1.52 4.13 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.39 1.39 0.98 1.03 0.88 0.94 3.11%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 26/08/14 27/08/13 30/08/12 26/08/11 24/08/10 -
Price 0.99 1.06 1.33 0.805 0.65 0.54 0.60 -
P/RPS 9.32 10.15 12.16 4.01 3.44 2.97 6.07 7.40%
P/EPS 56.10 4.90 48.40 18.34 41.73 9.46 49.59 2.07%
EY 1.78 20.40 2.07 5.45 2.40 10.57 2.02 -2.08%
DY 1.52 4.72 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.22 1.87 1.06 0.92 0.78 0.94 3.11%

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