[FCW] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 169.87%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 6,509 5,874 5,706 8,450 8,426 7,342 6,294 0.56%
PBT 3,602 3,013 930 4,656 3,157 3,742 1,514 15.52%
Tax -943 860 552 782 -102 -97 -689 5.36%
NP 2,659 3,873 1,482 5,438 3,055 3,645 825 21.51%
-
NP to SH 2,659 3,914 1,453 5,365 3,009 3,652 992 17.84%
-
Tax Rate 26.18% -28.54% -59.35% -16.80% 3.23% 2.59% 45.51% -
Total Cost 3,850 2,001 4,224 3,012 5,371 3,697 5,469 -5.67%
-
Net Worth 219,994 229,994 174,995 148,810 137,339 130,573 123,572 10.08%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,749 12,499 - - - - - -
Div Payout % 141.03% 319.36% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 219,994 229,994 174,995 148,810 137,339 130,573 123,572 10.08%
NOSH 249,994 249,994 249,994 195,802 195,389 195,294 194,509 4.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 40.85% 65.93% 25.97% 64.36% 36.26% 49.65% 13.11% -
ROE 1.21% 1.70% 0.83% 3.61% 2.19% 2.80% 0.80% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.60 2.35 2.28 4.32 4.31 3.76 3.24 -3.59%
EPS 1.06 1.57 0.57 2.74 1.54 1.87 0.51 12.95%
DPS 1.50 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 0.70 0.76 0.7029 0.6686 0.6353 5.57%
Adjusted Per Share Value based on latest NOSH - 195,802
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.60 2.35 2.28 3.38 3.37 2.94 2.52 0.52%
EPS 1.06 1.57 0.57 2.15 1.20 1.46 0.40 17.61%
DPS 1.50 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 0.70 0.5953 0.5494 0.5223 0.4943 10.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.99 1.10 0.94 0.74 0.64 0.67 0.61 -
P/RPS 38.02 46.82 41.18 17.15 14.84 17.82 18.85 12.39%
P/EPS 93.08 70.26 161.73 27.01 41.56 35.83 119.61 -4.08%
EY 1.07 1.42 0.62 3.70 2.41 2.79 0.84 4.11%
DY 1.52 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.20 1.34 0.97 0.91 1.00 0.96 2.75%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 30/05/14 30/05/13 25/05/12 25/05/11 27/05/10 -
Price 0.99 1.35 0.965 0.76 0.67 0.66 0.60 -
P/RPS 38.02 57.46 42.28 17.61 15.54 17.56 18.54 12.70%
P/EPS 93.08 86.23 166.03 27.74 43.51 35.29 117.65 -3.82%
EY 1.07 1.16 0.60 3.61 2.30 2.83 0.85 3.90%
DY 1.52 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.47 1.38 1.00 0.95 0.99 0.94 3.11%

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