[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.48%
YoY- -63.34%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 412,308 430,352 382,456 378,018 380,782 342,868 347,284 12.13%
PBT 11,858 17,704 13,911 18,104 19,572 18,724 42,157 -57.10%
Tax -7,262 -6,716 -6,279 -6,044 -5,616 -7,484 -12,751 -31.31%
NP 4,596 10,988 7,632 12,060 13,956 11,240 29,406 -71.01%
-
NP to SH 6,902 12,084 10,113 14,230 16,260 13,084 30,096 -62.56%
-
Tax Rate 61.24% 37.93% 45.14% 33.38% 28.69% 39.97% 30.25% -
Total Cost 407,712 419,364 374,824 365,958 366,826 331,628 317,878 18.06%
-
Net Worth 367,962 367,315 367,662 371,535 363,588 371,980 333,893 6.69%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 11,748 -
Div Payout % - - - - - - 39.04% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 367,962 367,315 367,662 371,535 363,588 371,980 333,893 6.69%
NOSH 479,305 479,523 479,289 480,765 481,065 481,029 451,879 4.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.11% 2.55% 2.00% 3.19% 3.67% 3.28% 8.47% -
ROE 1.88% 3.29% 2.75% 3.83% 4.47% 3.52% 9.01% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 86.02 89.75 79.80 78.63 79.15 71.28 76.85 7.81%
EPS 1.44 2.52 2.11 2.96 3.38 2.72 6.66 -64.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.60 -
NAPS 0.7677 0.766 0.7671 0.7728 0.7558 0.7733 0.7389 2.58%
Adjusted Per Share Value based on latest NOSH - 479,811
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.45 18.22 16.19 16.00 16.12 14.52 14.70 12.12%
EPS 0.29 0.51 0.43 0.60 0.69 0.55 1.27 -62.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.1558 0.1555 0.1556 0.1573 0.1539 0.1575 0.1414 6.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.42 0.47 0.485 0.505 0.555 0.635 0.62 -
P/RPS 0.49 0.52 0.61 0.64 0.70 0.89 0.81 -28.49%
P/EPS 29.17 18.65 22.99 17.06 16.42 23.35 9.31 114.26%
EY 3.43 5.36 4.35 5.86 6.09 4.28 10.74 -53.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.19 -
P/NAPS 0.55 0.61 0.63 0.65 0.73 0.82 0.84 -24.61%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 01/06/16 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 -
Price 0.42 0.435 0.45 0.485 0.475 0.60 0.655 -
P/RPS 0.49 0.48 0.56 0.62 0.60 0.84 0.85 -30.75%
P/EPS 29.17 17.26 21.33 16.39 14.05 22.06 9.83 106.63%
EY 3.43 5.79 4.69 6.10 7.12 4.53 10.17 -51.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.55 0.57 0.59 0.63 0.63 0.78 0.89 -27.46%

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