[FITTERS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 144.24%
YoY- 62.8%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,944 472,501 312,898 181,075 69,762 410,515 296,736 -46.27%
PBT 12,635 55,832 41,460 28,098 11,701 37,916 23,867 -34.58%
Tax -3,387 -16,339 -10,624 -7,323 -3,158 -9,858 -6,097 -32.44%
NP 9,248 39,493 30,836 20,775 8,543 28,058 17,770 -35.32%
-
NP to SH 9,321 39,215 30,881 20,795 8,514 27,898 17,544 -34.42%
-
Tax Rate 26.81% 29.26% 25.62% 26.06% 26.99% 26.00% 25.55% -
Total Cost 107,696 433,008 282,062 160,300 61,219 382,457 278,966 -47.01%
-
Net Worth 295,845 279,758 258,606 246,338 232,994 173,986 176,046 41.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 59 5,827 - - - - - -
Div Payout % 0.63% 14.86% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 295,845 279,758 258,606 246,338 232,994 173,986 176,046 41.39%
NOSH 295,904 291,385 289,690 288,418 288,610 224,440 216,592 23.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.91% 8.36% 9.85% 11.47% 12.25% 6.83% 5.99% -
ROE 3.15% 14.02% 11.94% 8.44% 3.65% 16.03% 9.97% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 39.52 162.16 108.01 62.78 24.17 182.91 137.00 -56.37%
EPS 3.15 9.15 10.66 7.21 2.95 12.43 8.10 -46.75%
DPS 0.02 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9998 0.9601 0.8927 0.8541 0.8073 0.7752 0.8128 14.81%
Adjusted Per Share Value based on latest NOSH - 288,286
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.95 20.00 13.25 7.67 2.95 17.38 12.56 -46.27%
EPS 0.39 1.66 1.31 0.88 0.36 1.18 0.74 -34.77%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1252 0.1184 0.1095 0.1043 0.0986 0.0737 0.0745 41.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.97 0.77 0.70 0.735 0.58 0.61 0.68 -
P/RPS 2.45 0.47 0.65 1.17 2.40 0.33 0.50 188.76%
P/EPS 30.79 5.72 6.57 10.19 19.66 4.91 8.40 137.91%
EY 3.25 17.48 15.23 9.81 5.09 20.38 11.91 -57.96%
DY 0.02 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 0.78 0.86 0.72 0.79 0.84 10.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 27/02/13 21/11/12 -
Price 1.01 0.88 0.75 0.72 0.81 0.57 0.62 -
P/RPS 2.56 0.54 0.69 1.15 3.35 0.31 0.45 219.01%
P/EPS 32.06 6.54 7.04 9.99 27.46 4.59 7.65 160.16%
EY 3.12 15.29 14.21 10.01 3.64 21.81 13.06 -61.53%
DY 0.02 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.92 0.84 0.84 1.00 0.74 0.76 20.89%

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