[FCW] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -11.32%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 27,830 24,558 24,874 26,040 31,034 36,858 36,564 -4.44%
PBT 5,886 3,090 -2,050 4,034 4,218 -1,560 6,478 -1.58%
Tax -1,936 -458 102,234 2,294 4,474 -790 -740 17.36%
NP 3,950 2,632 100,184 6,328 8,692 -2,350 5,738 -6.02%
-
NP to SH 3,950 2,632 100,102 6,140 8,434 -2,818 4,862 -3.39%
-
Tax Rate 32.89% 14.82% - -56.87% -106.07% - 11.42% -
Total Cost 23,880 21,926 -75,310 19,712 22,342 39,208 30,826 -4.16%
-
Net Worth 169,995 219,994 227,494 177,495 150,308 134,539 126,373 5.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 99,997 7,499 - 7,499 - - - -
Div Payout % 2,531.58% 284.95% - 122.15% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 169,995 219,994 227,494 177,495 150,308 134,539 126,373 5.06%
NOSH 249,994 249,994 249,994 249,994 208,762 195,694 194,480 4.26%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.19% 10.72% 402.77% 24.30% 28.01% -6.38% 15.69% -
ROE 2.32% 1.20% 44.00% 3.46% 5.61% -2.09% 3.85% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.13 9.82 9.95 10.42 14.87 18.83 18.80 -8.35%
EPS 1.58 1.06 40.04 2.46 4.04 -1.44 2.50 -7.35%
DPS 40.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.68 0.88 0.91 0.71 0.72 0.6875 0.6498 0.75%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.13 9.82 9.95 10.42 12.41 14.74 14.63 -4.45%
EPS 1.58 1.06 40.04 2.46 3.37 -1.13 1.94 -3.36%
DPS 40.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.68 0.88 0.91 0.71 0.6013 0.5382 0.5055 5.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.02 1.29 0.815 0.77 0.55 0.60 -
P/RPS 7.90 10.38 12.97 7.82 5.18 2.92 3.19 16.29%
P/EPS 55.69 96.88 3.22 33.18 19.06 -38.19 24.00 15.04%
EY 1.80 1.03 31.04 3.01 5.25 -2.62 4.17 -13.05%
DY 45.45 2.94 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 1.29 1.16 1.42 1.15 1.07 0.80 0.92 5.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 17/02/15 19/02/14 21/02/13 28/02/12 22/02/11 -
Price 0.87 0.99 1.05 0.975 0.755 0.56 0.67 -
P/RPS 7.82 10.08 10.55 9.36 5.08 2.97 3.56 14.00%
P/EPS 55.06 94.03 2.62 39.70 18.69 -38.89 26.80 12.73%
EY 1.82 1.06 38.14 2.52 5.35 -2.57 3.73 -11.26%
DY 45.98 3.03 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 1.28 1.13 1.15 1.37 1.05 0.81 1.03 3.68%

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