[FCW] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 69.87%
YoY- 59.78%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 39,409 36,835 35,504 19,340 7,366 8,808 7,533 31.72%
PBT 12,857 5,552 7,334 3,304 1,472 23,829 3,891 22.02%
Tax -3,882 -2,194 4,382 -886 10 13 56 -
NP 8,975 3,358 11,716 2,418 1,482 23,842 3,947 14.65%
-
NP to SH 8,625 3,034 11,138 2,368 1,482 23,842 4,019 13.55%
-
Tax Rate 30.19% 39.52% -59.75% 26.82% -0.68% -0.05% -1.44% -
Total Cost 30,434 33,477 23,788 16,922 5,884 -15,034 3,586 42.77%
-
Net Worth 149,316 138,307 135,618 125,308 122,499 146,792 27,909 32.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 149,316 138,307 135,618 125,308 122,499 146,792 27,909 32.21%
NOSH 196,469 194,799 195,218 195,702 195,000 236,762 279,097 -5.67%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.77% 9.12% 33.00% 12.50% 20.12% 270.69% 52.40% -
ROE 5.78% 2.19% 8.21% 1.89% 1.21% 16.24% 14.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.06 18.91 18.19 9.88 3.78 3.72 2.70 39.64%
EPS 4.39 1.56 5.71 1.21 0.76 10.07 1.44 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.71 0.6947 0.6403 0.6282 0.62 0.10 40.17%
Adjusted Per Share Value based on latest NOSH - 194,800
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.76 14.73 14.20 7.74 2.95 3.52 3.01 31.74%
EPS 3.45 1.21 4.46 0.95 0.59 9.54 1.61 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5973 0.5532 0.5425 0.5012 0.49 0.5872 0.1116 32.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.745 0.73 0.61 0.60 0.62 0.56 0.77 -
P/RPS 3.71 3.86 3.35 6.07 16.41 15.05 28.53 -28.79%
P/EPS 16.97 46.87 10.69 49.59 81.58 5.56 53.47 -17.39%
EY 5.89 2.13 9.35 2.02 1.23 17.98 1.87 21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 0.88 0.94 0.99 0.90 7.70 -29.05%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 30/08/12 26/08/11 24/08/10 25/08/09 27/08/08 30/08/07 -
Price 0.805 0.65 0.54 0.60 0.64 0.56 0.75 -
P/RPS 4.01 3.44 2.97 6.07 16.94 15.05 27.79 -27.55%
P/EPS 18.34 41.73 9.46 49.59 84.21 5.56 52.08 -15.95%
EY 5.45 2.40 10.57 2.02 1.19 17.98 1.92 18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.92 0.78 0.94 1.02 0.90 7.50 -27.80%

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