[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.05%
YoY- 60.25%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 438,894 410,988 190,036 154,512 139,986 140,120 126,226 130.03%
PBT 30,824 33,036 19,073 13,557 12,688 13,472 9,976 112.57%
Tax -8,736 -9,092 -4,717 -3,534 -3,072 -3,288 -1,675 201.65%
NP 22,088 23,944 14,356 10,022 9,616 10,184 8,301 92.36%
-
NP to SH 20,628 22,920 13,522 9,993 9,698 10,268 8,017 88.09%
-
Tax Rate 28.34% 27.52% 24.73% 26.07% 24.21% 24.41% 16.79% -
Total Cost 416,806 387,044 175,680 144,489 130,370 129,936 117,925 132.57%
-
Net Worth 147,488 142,168 135,368 125,717 116,714 116,071 71,187 62.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 147,488 142,168 135,368 125,717 116,714 116,071 71,187 62.73%
NOSH 216,226 216,226 211,943 207,044 130,349 126,453 122,715 46.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.03% 5.83% 7.55% 6.49% 6.87% 7.27% 6.58% -
ROE 13.99% 16.12% 9.99% 7.95% 8.31% 8.85% 11.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 202.98 190.07 89.66 74.63 107.39 110.81 102.86 57.52%
EPS 9.54 10.60 6.38 4.83 7.44 8.12 4.14 74.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6821 0.6575 0.6387 0.6072 0.8954 0.9179 0.5801 11.43%
Adjusted Per Share Value based on latest NOSH - 206,718
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.58 17.40 8.05 6.54 5.93 5.93 5.34 130.14%
EPS 0.87 0.97 0.57 0.42 0.41 0.43 0.34 87.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0624 0.0602 0.0573 0.0532 0.0494 0.0491 0.0301 62.80%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.02 0.92 0.71 0.66 0.55 0.43 0.38 -
P/RPS 0.50 0.48 0.79 0.88 0.51 0.39 0.37 22.29%
P/EPS 10.69 8.68 11.13 13.67 7.39 5.30 5.82 50.14%
EY 9.35 11.52 8.99 7.31 13.53 18.88 17.19 -33.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.11 1.09 0.61 0.47 0.66 73.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 -
Price 0.855 1.13 0.82 0.67 0.65 0.42 0.39 -
P/RPS 0.42 0.59 0.91 0.90 0.61 0.38 0.38 6.91%
P/EPS 8.96 10.66 12.85 13.88 8.74 5.17 5.97 31.18%
EY 11.16 9.38 7.78 7.20 11.45 19.33 16.75 -23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.72 1.28 1.10 0.73 0.46 0.67 51.72%

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