[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -56.53%
YoY- -64.91%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 382,456 378,018 380,782 342,868 347,284 376,096 438,038 -8.62%
PBT 13,911 18,104 19,572 18,724 42,157 52,414 58,144 -61.36%
Tax -6,279 -6,044 -5,616 -7,484 -12,751 -14,165 -14,904 -43.71%
NP 7,632 12,060 13,956 11,240 29,406 38,249 43,240 -68.43%
-
NP to SH 10,113 14,230 16,260 13,084 30,096 38,822 43,604 -62.15%
-
Tax Rate 45.14% 33.38% 28.69% 39.97% 30.25% 27.03% 25.63% -
Total Cost 374,824 365,958 366,826 331,628 317,878 337,846 394,798 -3.39%
-
Net Worth 367,662 371,535 363,588 371,980 333,893 316,200 29,920,849 -94.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 11,748 161 239 -
Div Payout % - - - - 39.04% 0.42% 0.55% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 367,662 371,535 363,588 371,980 333,893 316,200 29,920,849 -94.63%
NOSH 479,289 480,765 481,065 481,029 451,879 302,671 299,478 36.70%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.00% 3.19% 3.67% 3.28% 8.47% 10.17% 9.87% -
ROE 2.75% 3.83% 4.47% 3.52% 9.01% 12.28% 0.15% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 79.80 78.63 79.15 71.28 76.85 124.26 146.27 -33.15%
EPS 2.11 2.96 3.38 2.72 6.66 12.83 14.56 -72.31%
DPS 0.00 0.00 0.00 0.00 2.60 0.05 0.08 -
NAPS 0.7671 0.7728 0.7558 0.7733 0.7389 1.0447 99.91 -96.07%
Adjusted Per Share Value based on latest NOSH - 481,029
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.19 16.00 16.12 14.52 14.70 15.92 18.54 -8.61%
EPS 0.43 0.60 0.69 0.55 1.27 1.64 1.85 -62.09%
DPS 0.00 0.00 0.00 0.00 0.50 0.01 0.01 -
NAPS 0.1556 0.1573 0.1539 0.1575 0.1414 0.1339 12.6668 -94.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.485 0.505 0.555 0.635 0.62 1.34 0.99 -
P/RPS 0.61 0.64 0.70 0.89 0.81 1.08 0.68 -6.96%
P/EPS 22.99 17.06 16.42 23.35 9.31 10.45 6.80 124.76%
EY 4.35 5.86 6.09 4.28 10.74 9.57 14.71 -55.51%
DY 0.00 0.00 0.00 0.00 4.19 0.04 0.08 -
P/NAPS 0.63 0.65 0.73 0.82 0.84 1.28 0.01 1471.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 02/12/14 27/08/14 -
Price 0.45 0.485 0.475 0.60 0.655 0.72 1.36 -
P/RPS 0.56 0.62 0.60 0.84 0.85 0.58 0.93 -28.62%
P/EPS 21.33 16.39 14.05 22.06 9.83 5.61 9.34 73.15%
EY 4.69 6.10 7.12 4.53 10.17 17.81 10.71 -42.24%
DY 0.00 0.00 0.00 0.00 3.97 0.07 0.06 -
P/NAPS 0.59 0.63 0.63 0.78 0.89 0.69 0.01 1404.32%

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