[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.76%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 376,096 438,038 467,776 472,501 417,197 362,150 279,048 21.99%
PBT 52,414 58,144 50,540 55,832 55,280 56,196 46,804 7.83%
Tax -14,165 -14,904 -13,548 -16,339 -14,165 -14,646 -12,632 7.92%
NP 38,249 43,240 36,992 39,493 41,114 41,550 34,172 7.79%
-
NP to SH 38,822 43,604 37,284 39,215 41,174 41,590 34,056 9.11%
-
Tax Rate 27.03% 25.63% 26.81% 29.26% 25.62% 26.06% 26.99% -
Total Cost 337,846 394,798 430,784 433,008 376,082 320,600 244,876 23.90%
-
Net Worth 316,200 29,920,849 295,845 279,758 258,606 246,338 232,994 22.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 161 239 236 5,827 - - - -
Div Payout % 0.42% 0.55% 0.63% 14.86% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 316,200 29,920,849 295,845 279,758 258,606 246,338 232,994 22.55%
NOSH 302,671 299,478 295,904 291,385 289,690 288,418 288,610 3.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.17% 9.87% 7.91% 8.36% 9.85% 11.47% 12.25% -
ROE 12.28% 0.15% 12.60% 14.02% 15.92% 16.88% 14.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.26 146.27 158.08 162.16 144.01 125.56 96.69 18.18%
EPS 12.83 14.56 12.60 9.15 14.21 14.42 11.80 5.73%
DPS 0.05 0.08 0.08 2.00 0.00 0.00 0.00 -
NAPS 1.0447 99.91 0.9998 0.9601 0.8927 0.8541 0.8073 18.73%
Adjusted Per Share Value based on latest NOSH - 291,534
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.92 18.54 19.80 20.00 17.66 15.33 11.81 22.00%
EPS 1.64 1.85 1.58 1.66 1.74 1.76 1.44 9.04%
DPS 0.01 0.01 0.01 0.25 0.00 0.00 0.00 -
NAPS 0.1339 12.6668 0.1252 0.1184 0.1095 0.1043 0.0986 22.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.34 0.99 0.97 0.77 0.70 0.735 0.58 -
P/RPS 1.08 0.68 0.61 0.47 0.49 0.59 0.60 47.91%
P/EPS 10.45 6.80 7.70 5.72 4.92 5.10 4.92 65.15%
EY 9.57 14.71 12.99 17.48 20.30 19.62 20.34 -39.47%
DY 0.04 0.08 0.08 2.60 0.00 0.00 0.00 -
P/NAPS 1.28 0.01 0.97 0.80 0.78 0.86 0.72 46.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 0.72 1.36 1.01 0.88 0.75 0.72 0.81 -
P/RPS 0.58 0.93 0.64 0.54 0.52 0.57 0.84 -21.86%
P/EPS 5.61 9.34 8.02 6.54 5.28 4.99 6.86 -12.53%
EY 17.81 10.71 12.48 15.29 18.95 20.03 14.57 14.30%
DY 0.07 0.06 0.08 2.27 0.00 0.00 0.00 -
P/NAPS 0.69 0.01 1.01 0.92 0.84 0.84 1.00 -21.89%

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