[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.0%
YoY- 98.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 394,752 355,072 446,488 451,629 438,894 410,988 190,036 62.87%
PBT 34,472 23,956 29,719 28,632 30,824 33,036 19,073 48.42%
Tax -8,436 -5,888 -7,436 -8,532 -8,736 -9,092 -4,717 47.38%
NP 26,036 18,068 22,283 20,100 22,088 23,944 14,356 48.77%
-
NP to SH 25,546 17,724 22,194 19,802 20,628 22,920 13,522 52.88%
-
Tax Rate 24.47% 24.58% 25.02% 29.80% 28.34% 27.52% 24.73% -
Total Cost 368,716 337,004 424,205 431,529 416,806 387,044 175,680 63.99%
-
Net Worth 173,453 163,903 160,500 153,044 147,488 142,168 135,368 17.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 173,453 163,903 160,500 153,044 147,488 142,168 135,368 17.98%
NOSH 216,491 216,146 216,512 216,501 216,226 216,226 211,943 1.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.60% 5.09% 4.99% 4.45% 5.03% 5.83% 7.55% -
ROE 14.73% 10.81% 13.83% 12.94% 13.99% 16.12% 9.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 182.34 164.27 206.22 208.60 202.98 190.07 89.66 60.58%
EPS 11.80 8.20 10.26 9.15 9.54 10.60 6.38 50.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.7583 0.7413 0.7069 0.6821 0.6575 0.6387 16.32%
Adjusted Per Share Value based on latest NOSH - 216,095
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.77 15.08 18.97 19.18 18.64 17.46 8.07 62.91%
EPS 1.09 0.75 0.94 0.84 0.88 0.97 0.57 54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0696 0.0682 0.065 0.0627 0.0604 0.0575 18.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.75 0.85 0.75 1.02 0.92 0.71 -
P/RPS 0.38 0.46 0.41 0.36 0.50 0.48 0.79 -38.63%
P/EPS 5.85 9.15 8.29 8.20 10.69 8.68 11.13 -34.89%
EY 17.10 10.93 12.06 12.20 9.35 11.52 8.99 53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 1.15 1.06 1.50 1.40 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 16/05/12 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 -
Price 0.73 0.71 0.86 0.85 0.855 1.13 0.82 -
P/RPS 0.40 0.43 0.42 0.41 0.42 0.59 0.91 -42.21%
P/EPS 6.19 8.66 8.39 9.29 8.96 10.66 12.85 -38.57%
EY 16.16 11.55 11.92 10.76 11.16 9.38 7.78 62.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 1.16 1.20 1.25 1.72 1.28 -20.36%

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