[FCW] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -7.96%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 28,201 25,953 26,759 31,660 33,924 35,651 33,089 -2.62%
PBT 7,749 7,607 2,448 9,135 8,442 3,315 6,153 3.91%
Tax -2,681 -1,386 51,667 -1,317 438 4,357 -1,256 13.45%
NP 5,068 6,221 54,115 7,818 8,880 7,672 4,897 0.57%
-
NP to SH 5,071 6,265 53,880 7,505 8,661 7,299 4,397 2.40%
-
Tax Rate 34.60% 18.22% -2,110.58% 14.42% -5.19% -131.43% 20.41% -
Total Cost 23,133 19,732 -27,356 23,842 25,044 27,979 28,192 -3.23%
-
Net Worth 169,995 220,533 227,494 177,495 162,654 136,077 125,492 5.18%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 54,062 16,258 - - - - - -
Div Payout % 1,066.12% 259.52% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 169,995 220,533 227,494 177,495 162,654 136,077 125,492 5.18%
NOSH 249,994 249,994 249,994 249,994 225,909 197,931 193,125 4.39%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.97% 23.97% 202.23% 24.69% 26.18% 21.52% 14.80% -
ROE 2.98% 2.84% 23.68% 4.23% 5.32% 5.36% 3.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.28 10.36 10.70 12.66 15.02 18.01 17.13 -6.72%
EPS 2.03 2.50 21.55 3.00 3.83 3.69 2.28 -1.91%
DPS 21.50 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.88 0.91 0.71 0.72 0.6875 0.6498 0.75%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.28 10.38 10.70 12.66 13.57 14.26 13.24 -2.63%
EPS 2.03 2.51 21.55 3.00 3.46 2.92 1.76 2.40%
DPS 21.50 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.8822 0.91 0.71 0.6506 0.5443 0.502 5.18%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.02 1.29 0.815 0.77 0.55 0.60 -
P/RPS 7.80 9.85 12.05 6.44 5.13 3.05 3.50 14.27%
P/EPS 43.38 40.80 5.99 27.15 20.08 14.91 26.35 8.65%
EY 2.31 2.45 16.71 3.68 4.98 6.70 3.79 -7.91%
DY 24.43 6.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.16 1.42 1.15 1.07 0.80 0.92 5.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 17/02/15 19/02/14 21/02/13 28/02/12 22/02/11 -
Price 0.87 0.99 1.05 0.975 0.755 0.56 0.67 -
P/RPS 7.71 9.56 9.81 7.70 5.03 3.11 3.91 11.96%
P/EPS 42.89 39.60 4.87 32.48 19.69 15.19 29.43 6.47%
EY 2.33 2.53 20.53 3.08 5.08 6.59 3.40 -6.09%
DY 24.71 6.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.13 1.15 1.37 1.05 0.81 1.03 3.68%

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