[FCW] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -5.76%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,119 25,816 27,063 33,188 35,222 35,377 27,485 0.38%
PBT 9,582 3,282 5,093 9,258 8,336 3,009 8,700 1.62%
Tax -2,499 211 50,637 -762 -785 4,451 -1,110 14.46%
NP 7,083 3,493 55,730 8,496 7,551 7,460 7,590 -1.14%
-
NP to SH 7,086 3,557 55,446 8,154 7,247 7,034 7,298 -0.48%
-
Tax Rate 26.08% -6.43% -994.25% 8.23% 9.42% -147.92% 12.76% -
Total Cost 21,036 22,323 -28,667 24,692 27,671 27,917 19,895 0.93%
-
Net Worth 221,319 217,494 227,494 150,535 140,778 133,094 126,774 9.72%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 57,821 12,499 - - - - - -
Div Payout % 816.00% 351.41% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 221,319 217,494 227,494 150,535 140,778 133,094 126,774 9.72%
NOSH 249,994 249,994 249,994 198,073 195,526 194,411 194,678 4.25%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.19% 13.53% 205.93% 25.60% 21.44% 21.09% 27.62% -
ROE 3.20% 1.64% 24.37% 5.42% 5.15% 5.28% 5.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.18 10.33 10.83 16.76 18.01 18.20 14.12 -3.81%
EPS 2.82 1.42 22.18 4.12 3.71 3.62 3.75 -4.63%
DPS 23.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.91 0.76 0.72 0.6846 0.6512 5.14%
Adjusted Per Share Value based on latest NOSH - 198,073
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.25 10.33 10.83 13.28 14.09 14.15 10.99 0.39%
EPS 2.83 1.42 22.18 3.26 2.90 2.81 2.92 -0.51%
DPS 23.13 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8853 0.87 0.91 0.6022 0.5631 0.5324 0.5071 9.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 1.06 1.63 1.10 0.63 0.53 0.60 -
P/RPS 11.63 10.26 15.06 6.57 3.50 2.91 4.25 18.24%
P/EPS 46.14 74.50 7.35 26.72 17.00 14.65 16.01 19.27%
EY 2.17 1.34 13.61 3.74 5.88 6.83 6.25 -16.15%
DY 17.69 4.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.22 1.79 1.45 0.87 0.77 0.92 8.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 20/11/14 29/11/13 29/11/12 22/11/11 25/11/10 -
Price 0.94 1.04 1.56 0.85 0.66 0.54 0.65 -
P/RPS 8.41 10.07 14.41 5.07 3.66 2.97 4.60 10.56%
P/EPS 33.36 73.09 7.03 20.65 17.81 14.92 17.34 11.51%
EY 3.00 1.37 14.22 4.84 5.62 6.70 5.77 -10.31%
DY 24.47 4.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.20 1.71 1.12 0.92 0.79 1.00 1.13%

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