[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 19.26%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 417,197 362,150 279,048 410,515 395,648 394,752 355,072 11.33%
PBT 55,280 56,196 46,804 37,916 31,822 34,472 23,956 74.53%
Tax -14,165 -14,646 -12,632 -9,858 -8,129 -8,436 -5,888 79.44%
NP 41,114 41,550 34,172 28,058 23,693 26,036 18,068 72.91%
-
NP to SH 41,174 41,590 34,056 27,898 23,392 25,546 17,724 75.31%
-
Tax Rate 25.62% 26.06% 26.99% 26.00% 25.55% 24.47% 24.58% -
Total Cost 376,082 320,600 244,876 382,457 371,954 368,716 337,004 7.58%
-
Net Worth 258,606 246,338 232,994 173,986 176,046 173,453 163,903 35.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 258,606 246,338 232,994 173,986 176,046 173,453 163,903 35.49%
NOSH 289,690 288,418 288,610 224,440 216,592 216,491 216,146 21.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.85% 11.47% 12.25% 6.83% 5.99% 6.60% 5.09% -
ROE 15.92% 16.88% 14.62% 16.03% 13.29% 14.73% 10.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.01 125.56 96.69 182.91 182.67 182.34 164.27 -8.39%
EPS 14.21 14.42 11.80 12.43 10.80 11.80 8.20 44.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8927 0.8541 0.8073 0.7752 0.8128 0.8012 0.7583 11.48%
Adjusted Per Share Value based on latest NOSH - 224,598
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.72 15.38 11.85 17.44 16.81 16.77 15.08 11.34%
EPS 1.75 1.77 1.45 1.19 0.99 1.09 0.75 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1099 0.1046 0.099 0.0739 0.0748 0.0737 0.0696 35.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.70 0.735 0.58 0.61 0.68 0.69 0.75 -
P/RPS 0.49 0.59 0.60 0.33 0.37 0.38 0.46 4.29%
P/EPS 4.92 5.10 4.92 4.91 6.30 5.85 9.15 -33.85%
EY 20.30 19.62 20.34 20.38 15.88 17.10 10.93 51.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 0.72 0.79 0.84 0.86 0.99 -14.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 27/02/13 21/11/12 13/08/12 16/05/12 -
Price 0.75 0.72 0.81 0.57 0.62 0.73 0.71 -
P/RPS 0.52 0.57 0.84 0.31 0.34 0.40 0.43 13.49%
P/EPS 5.28 4.99 6.86 4.59 5.74 6.19 8.66 -28.07%
EY 18.95 20.03 14.57 21.81 17.42 16.16 11.55 39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 1.00 0.74 0.76 0.91 0.94 -7.21%

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