[FCW] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 89.19%
YoY- 399.29%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 12,279 12,437 13,020 15,517 18,429 18,282 4,533 18.05%
PBT 1,545 -1,025 2,017 2,109 -780 3,239 390 25.77%
Tax -229 51,117 1,147 2,237 -395 -370 0 -
NP 1,316 50,092 3,164 4,346 -1,175 2,869 390 22.45%
-
NP to SH 1,316 50,051 3,070 4,217 -1,409 2,431 402 21.84%
-
Tax Rate 14.82% - -56.87% -106.07% - 11.42% 0.00% -
Total Cost 10,963 -37,655 9,856 11,171 19,604 15,413 4,143 17.59%
-
Net Worth 219,994 227,494 177,495 150,308 134,539 126,373 120,638 10.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,749 - 3,749 - - - - -
Div Payout % 284.95% - 122.15% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 219,994 227,494 177,495 150,308 134,539 126,373 120,638 10.52%
NOSH 249,994 249,994 249,994 208,762 195,694 194,480 191,428 4.54%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.72% 402.77% 24.30% 28.01% -6.38% 15.69% 8.60% -
ROE 0.60% 22.00% 1.73% 2.81% -1.05% 1.92% 0.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.91 4.97 5.21 7.43 9.42 9.40 2.37 12.90%
EPS 0.53 20.02 1.23 2.02 -0.72 1.25 0.21 16.67%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.71 0.72 0.6875 0.6498 0.6302 5.71%
Adjusted Per Share Value based on latest NOSH - 225,909
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.91 4.97 5.21 6.21 7.37 7.31 1.81 18.08%
EPS 0.53 20.02 1.23 1.69 -0.56 0.97 0.16 22.08%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.71 0.6013 0.5382 0.5055 0.4826 10.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.02 1.29 0.815 0.77 0.55 0.60 0.60 -
P/RPS 20.77 25.93 15.65 10.36 5.84 6.38 25.34 -3.25%
P/EPS 193.76 6.44 66.37 38.12 -76.39 48.00 285.71 -6.26%
EY 0.52 15.52 1.51 2.62 -1.31 2.08 0.35 6.81%
DY 1.47 0.00 1.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.42 1.15 1.07 0.80 0.92 0.95 3.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 19/02/14 21/02/13 28/02/12 22/02/11 23/02/10 -
Price 0.99 1.05 0.975 0.755 0.56 0.67 0.60 -
P/RPS 20.16 21.11 18.72 10.16 5.95 7.13 25.34 -3.73%
P/EPS 188.07 5.24 79.40 37.38 -77.78 53.60 285.71 -6.72%
EY 0.53 19.07 1.26 2.68 -1.29 1.87 0.35 7.15%
DY 1.52 0.00 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 1.37 1.05 0.81 1.03 0.95 2.93%

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