[FCW] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -42.72%
YoY- 504.73%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 26,040 31,034 36,858 36,564 9,066 8,080 8,022 21.66%
PBT 4,034 4,218 -1,560 6,478 780 6,980 9,480 -13.26%
Tax 2,294 4,474 -790 -740 0 0 0 -
NP 6,328 8,692 -2,350 5,738 780 6,980 9,480 -6.50%
-
NP to SH 6,140 8,434 -2,818 4,862 804 6,980 9,480 -6.97%
-
Tax Rate -56.87% -106.07% - 11.42% 0.00% 0.00% 0.00% -
Total Cost 19,712 22,342 39,208 30,826 8,286 1,100 -1,458 -
-
Net Worth 177,495 150,308 134,539 126,373 120,638 124,489 101,432 9.76%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,499 - - - - - - -
Div Payout % 122.15% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 177,495 150,308 134,539 126,373 120,638 124,489 101,432 9.76%
NOSH 249,994 208,762 195,694 194,480 191,428 194,972 195,061 4.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.30% 28.01% -6.38% 15.69% 8.60% 86.39% 118.18% -
ROE 3.46% 5.61% -2.09% 3.85% 0.67% 5.61% 9.35% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.42 14.87 18.83 18.80 4.74 4.14 4.11 16.75%
EPS 2.46 4.04 -1.44 2.50 0.42 3.58 4.86 -10.71%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.6875 0.6498 0.6302 0.6385 0.52 5.32%
Adjusted Per Share Value based on latest NOSH - 193,125
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.42 12.41 14.74 14.63 3.63 3.23 3.21 21.66%
EPS 2.46 3.37 -1.13 1.94 0.32 2.79 3.79 -6.94%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6013 0.5382 0.5055 0.4826 0.498 0.4057 9.76%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.815 0.77 0.55 0.60 0.60 0.49 0.90 -
P/RPS 7.82 5.18 2.92 3.19 12.67 11.82 21.88 -15.74%
P/EPS 33.18 19.06 -38.19 24.00 142.86 13.69 18.52 10.19%
EY 3.01 5.25 -2.62 4.17 0.70 7.31 5.40 -9.27%
DY 3.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 0.80 0.92 0.95 0.77 1.73 -6.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 21/02/13 28/02/12 22/02/11 23/02/10 24/02/09 27/02/08 -
Price 0.975 0.755 0.56 0.67 0.60 0.49 0.61 -
P/RPS 9.36 5.08 2.97 3.56 12.67 11.82 14.83 -7.37%
P/EPS 39.70 18.69 -38.89 26.80 142.86 13.69 12.55 21.13%
EY 2.52 5.35 -2.57 3.73 0.70 7.31 7.97 -17.44%
DY 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.05 0.81 1.03 0.95 0.77 1.17 2.66%

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