[FCW] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 150.23%
YoY- 336.37%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 18,726 23,967 26,855 25,624 10,827 5,607 6,913 18.05%
PBT 2,947 6,765 2,377 6,981 1,904 1,975 16,712 -25.10%
Tax 1,699 3,019 -497 -467 -689 15 0 -
NP 4,646 9,784 1,880 6,514 1,215 1,990 16,712 -19.20%
-
NP to SH 4,493 9,582 1,600 6,083 1,394 1,990 16,712 -19.65%
-
Tax Rate -57.65% -44.63% 20.91% 6.69% 36.19% -0.76% 0.00% -
Total Cost 14,080 14,183 24,975 19,110 9,612 3,617 -9,799 -
-
Net Worth 174,995 148,907 137,151 130,355 124,733 123,067 113,103 7.54%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,749 - - - - - - -
Div Payout % 83.46% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 174,995 148,907 137,151 130,355 124,733 123,067 113,103 7.54%
NOSH 249,994 195,930 195,121 194,967 196,338 195,098 195,005 4.22%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 24.81% 40.82% 7.00% 25.42% 11.22% 35.49% 241.75% -
ROE 2.57% 6.43% 1.17% 4.67% 1.12% 1.62% 14.78% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 7.49 12.23 13.76 13.14 5.51 2.87 3.55 13.24%
EPS 1.80 4.89 0.82 3.12 0.71 1.02 8.57 -22.89%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.76 0.7029 0.6686 0.6353 0.6308 0.58 3.18%
Adjusted Per Share Value based on latest NOSH - 195,294
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 7.49 9.59 10.74 10.25 4.33 2.24 2.77 18.02%
EPS 1.80 3.83 0.64 2.43 0.56 0.80 6.68 -19.62%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.5956 0.5486 0.5214 0.4989 0.4923 0.4524 7.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.94 0.74 0.64 0.67 0.61 0.49 0.56 -
P/RPS 12.55 6.05 4.65 5.10 11.06 17.05 15.80 -3.76%
P/EPS 52.30 15.13 78.05 21.47 85.92 48.04 6.53 41.42%
EY 1.91 6.61 1.28 4.66 1.16 2.08 15.30 -29.29%
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.97 0.91 1.00 0.96 0.78 0.97 5.53%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 25/05/12 25/05/11 27/05/10 25/05/09 12/05/08 -
Price 0.965 0.76 0.67 0.66 0.60 0.62 0.58 -
P/RPS 12.88 6.21 4.87 5.02 10.88 21.57 16.36 -3.90%
P/EPS 53.69 15.54 81.71 21.15 84.51 60.78 6.77 41.19%
EY 1.86 6.43 1.22 4.73 1.18 1.65 14.78 -29.19%
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.00 0.95 0.99 0.94 0.98 1.00 5.51%

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