[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.43%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 362,150 279,048 410,515 395,648 394,752 355,072 446,488 -13.03%
PBT 56,196 46,804 37,916 31,822 34,472 23,956 29,719 52.97%
Tax -14,646 -12,632 -9,858 -8,129 -8,436 -5,888 -7,436 57.19%
NP 41,550 34,172 28,058 23,693 26,036 18,068 22,283 51.55%
-
NP to SH 41,590 34,056 27,898 23,392 25,546 17,724 22,194 52.05%
-
Tax Rate 26.06% 26.99% 26.00% 25.55% 24.47% 24.58% 25.02% -
Total Cost 320,600 244,876 382,457 371,954 368,716 337,004 424,205 -17.04%
-
Net Worth 246,338 232,994 173,986 176,046 173,453 163,903 160,500 33.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 246,338 232,994 173,986 176,046 173,453 163,903 160,500 33.09%
NOSH 288,418 288,610 224,440 216,592 216,491 216,146 216,512 21.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.47% 12.25% 6.83% 5.99% 6.60% 5.09% 4.99% -
ROE 16.88% 14.62% 16.03% 13.29% 14.73% 10.81% 13.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 125.56 96.69 182.91 182.67 182.34 164.27 206.22 -28.18%
EPS 14.42 11.80 12.43 10.80 11.80 8.20 10.26 25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8541 0.8073 0.7752 0.8128 0.8012 0.7583 0.7413 9.91%
Adjusted Per Share Value based on latest NOSH - 216,863
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.33 11.81 17.38 16.75 16.71 15.03 18.90 -13.03%
EPS 1.76 1.44 1.18 0.99 1.08 0.75 0.94 51.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.0986 0.0737 0.0745 0.0734 0.0694 0.0679 33.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.735 0.58 0.61 0.68 0.69 0.75 0.85 -
P/RPS 0.59 0.60 0.33 0.37 0.38 0.46 0.41 27.48%
P/EPS 5.10 4.92 4.91 6.30 5.85 9.15 8.29 -27.68%
EY 19.62 20.34 20.38 15.88 17.10 10.93 12.06 38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.79 0.84 0.86 0.99 1.15 -17.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 27/02/13 21/11/12 13/08/12 16/05/12 22/02/12 -
Price 0.72 0.81 0.57 0.62 0.73 0.71 0.86 -
P/RPS 0.57 0.84 0.31 0.34 0.40 0.43 0.42 22.60%
P/EPS 4.99 6.86 4.59 5.74 6.19 8.66 8.39 -29.29%
EY 20.03 14.57 21.81 17.42 16.16 11.55 11.92 41.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.74 0.76 0.91 0.94 1.16 -19.37%

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