[FCW] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -2.43%
YoY- -53.11%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 26,638 25,050 24,414 24,968 31,956 35,806 34,165 -4.05%
PBT 4,541 6,862 2,650 3,929 9,020 3,169 9,308 -11.26%
Tax -1,116 -1,562 69,302 2,265 4,025 -662 -622 10.22%
NP 3,425 5,300 71,953 6,194 13,045 2,506 8,685 -14.35%
-
NP to SH 3,425 5,300 71,953 5,990 12,776 2,133 8,110 -13.37%
-
Tax Rate 24.58% 22.76% -2,615.17% -57.65% -44.62% 20.89% 6.68% -
Total Cost 23,213 19,750 -47,538 18,773 18,910 33,300 25,480 -1.53%
-
Net Worth 172,495 219,994 229,994 174,995 148,907 137,151 130,355 4.77%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 66,665 4,999 16,666 4,999 - - - -
Div Payout % 1,946.24% 94.34% 23.16% 83.46% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 172,495 219,994 229,994 174,995 148,907 137,151 130,355 4.77%
NOSH 249,994 249,994 249,994 249,994 195,930 195,121 194,967 4.22%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.86% 21.16% 294.71% 24.81% 40.82% 7.00% 25.42% -
ROE 1.99% 2.41% 31.28% 3.42% 8.58% 1.56% 6.22% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.66 10.02 9.77 9.99 16.31 18.35 17.52 -7.94%
EPS 1.37 2.12 28.79 2.40 6.52 1.09 4.16 -16.88%
DPS 26.67 2.00 6.67 2.00 0.00 0.00 0.00 -
NAPS 0.69 0.88 0.92 0.70 0.76 0.7029 0.6686 0.52%
Adjusted Per Share Value based on latest NOSH - 249,994
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.66 10.02 9.77 9.99 12.78 14.32 13.67 -4.05%
EPS 1.37 2.12 28.79 2.40 5.11 0.85 3.24 -13.35%
DPS 26.67 2.00 6.67 2.00 0.00 0.00 0.00 -
NAPS 0.69 0.88 0.92 0.70 0.5956 0.5486 0.5214 4.77%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.84 0.99 1.10 0.94 0.74 0.64 0.67 -
P/RPS 7.88 9.88 11.26 9.41 4.54 3.49 3.82 12.81%
P/EPS 61.31 46.70 3.82 39.23 11.35 58.54 16.11 24.92%
EY 1.63 2.14 26.17 2.55 8.81 1.71 6.21 -19.96%
DY 31.75 2.02 6.06 2.13 0.00 0.00 0.00 -
P/NAPS 1.22 1.13 1.20 1.34 0.97 0.91 1.00 3.36%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 25/05/16 21/05/15 30/05/14 30/05/13 25/05/12 25/05/11 -
Price 0.845 0.99 1.35 0.965 0.76 0.67 0.66 -
P/RPS 7.93 9.88 13.82 9.66 4.66 3.65 3.77 13.18%
P/EPS 61.67 46.70 4.69 40.27 11.66 61.28 15.87 25.36%
EY 1.62 2.14 21.32 2.48 8.58 1.63 6.30 -20.23%
DY 31.56 2.02 4.94 2.07 0.00 0.00 0.00 -
P/NAPS 1.22 1.13 1.47 1.38 1.00 0.95 0.99 3.53%

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