[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 48.5%
YoY- 76.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 219,019 116,944 472,501 312,898 181,075 69,762 410,515 -34.29%
PBT 29,072 12,635 55,832 41,460 28,098 11,701 37,916 -16.26%
Tax -7,452 -3,387 -16,339 -10,624 -7,323 -3,158 -9,858 -17.05%
NP 21,620 9,248 39,493 30,836 20,775 8,543 28,058 -15.99%
-
NP to SH 21,802 9,321 39,215 30,881 20,795 8,514 27,898 -15.19%
-
Tax Rate 25.63% 26.81% 29.26% 25.62% 26.06% 26.99% 26.00% -
Total Cost 197,399 107,696 433,008 282,062 160,300 61,219 382,457 -35.73%
-
Net Worth 29,920,849 295,845 279,758 258,606 246,338 232,994 173,986 3021.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 119 59 5,827 - - - - -
Div Payout % 0.55% 0.63% 14.86% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 29,920,849 295,845 279,758 258,606 246,338 232,994 173,986 3021.76%
NOSH 299,478 295,904 291,385 289,690 288,418 288,610 224,440 21.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.87% 7.91% 8.36% 9.85% 11.47% 12.25% 6.83% -
ROE 0.07% 3.15% 14.02% 11.94% 8.44% 3.65% 16.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.13 39.52 162.16 108.01 62.78 24.17 182.91 -45.81%
EPS 7.28 3.15 9.15 10.66 7.21 2.95 12.43 -30.06%
DPS 0.04 0.02 2.00 0.00 0.00 0.00 0.00 -
NAPS 99.91 0.9998 0.9601 0.8927 0.8541 0.8073 0.7752 2474.31%
Adjusted Per Share Value based on latest NOSH - 289,827
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.27 4.95 20.00 13.25 7.67 2.95 17.38 -34.30%
EPS 0.92 0.39 1.66 1.31 0.88 0.36 1.18 -15.32%
DPS 0.01 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 12.6668 0.1252 0.1184 0.1095 0.1043 0.0986 0.0737 3020.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.99 0.97 0.77 0.70 0.735 0.58 0.61 -
P/RPS 1.35 2.45 0.47 0.65 1.17 2.40 0.33 156.44%
P/EPS 13.60 30.79 5.72 6.57 10.19 19.66 4.91 97.59%
EY 7.35 3.25 17.48 15.23 9.81 5.09 20.38 -49.42%
DY 0.04 0.02 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.97 0.80 0.78 0.86 0.72 0.79 -94.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 27/02/13 -
Price 1.36 1.01 0.88 0.75 0.72 0.81 0.57 -
P/RPS 1.86 2.56 0.54 0.69 1.15 3.35 0.31 231.27%
P/EPS 18.68 32.06 6.54 7.04 9.99 27.46 4.59 155.55%
EY 5.35 3.12 15.29 14.21 10.01 3.64 21.81 -60.91%
DY 0.03 0.02 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.01 0.92 0.84 0.84 1.00 0.74 -94.37%

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