[FCW] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 64.47%
YoY- -157.96%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 24,874 26,040 31,034 36,858 36,564 9,066 8,080 20.60%
PBT -2,050 4,034 4,218 -1,560 6,478 780 6,980 -
Tax 102,234 2,294 4,474 -790 -740 0 0 -
NP 100,184 6,328 8,692 -2,350 5,738 780 6,980 55.86%
-
NP to SH 100,102 6,140 8,434 -2,818 4,862 804 6,980 55.83%
-
Tax Rate - -56.87% -106.07% - 11.42% 0.00% 0.00% -
Total Cost -75,310 19,712 22,342 39,208 30,826 8,286 1,100 -
-
Net Worth 227,494 177,495 150,308 134,539 126,373 120,638 124,489 10.56%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 7,499 - - - - - -
Div Payout % - 122.15% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 227,494 177,495 150,308 134,539 126,373 120,638 124,489 10.56%
NOSH 249,994 249,994 208,762 195,694 194,480 191,428 194,972 4.22%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 402.77% 24.30% 28.01% -6.38% 15.69% 8.60% 86.39% -
ROE 44.00% 3.46% 5.61% -2.09% 3.85% 0.67% 5.61% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.95 10.42 14.87 18.83 18.80 4.74 4.14 15.72%
EPS 40.04 2.46 4.04 -1.44 2.50 0.42 3.58 49.51%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.71 0.72 0.6875 0.6498 0.6302 0.6385 6.08%
Adjusted Per Share Value based on latest NOSH - 197,931
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.95 10.42 12.41 14.74 14.63 3.63 3.23 20.61%
EPS 40.04 2.46 3.37 -1.13 1.94 0.32 2.79 55.85%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.71 0.6013 0.5382 0.5055 0.4826 0.498 10.56%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.29 0.815 0.77 0.55 0.60 0.60 0.49 -
P/RPS 12.97 7.82 5.18 2.92 3.19 12.67 11.82 1.55%
P/EPS 3.22 33.18 19.06 -38.19 24.00 142.86 13.69 -21.42%
EY 31.04 3.01 5.25 -2.62 4.17 0.70 7.31 27.23%
DY 0.00 3.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.15 1.07 0.80 0.92 0.95 0.77 10.73%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 19/02/14 21/02/13 28/02/12 22/02/11 23/02/10 24/02/09 -
Price 1.05 0.975 0.755 0.56 0.67 0.60 0.49 -
P/RPS 10.55 9.36 5.08 2.97 3.56 12.67 11.82 -1.87%
P/EPS 2.62 39.70 18.69 -38.89 26.80 142.86 13.69 -24.07%
EY 38.14 2.52 5.35 -2.57 3.73 0.70 7.31 31.68%
DY 0.00 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.37 1.05 0.81 1.03 0.95 0.77 6.91%

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