[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
02-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 33.55%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 190,391 85,717 347,284 282,072 219,019 116,944 472,501 -45.53%
PBT 9,786 4,681 42,157 39,311 29,072 12,635 55,832 -68.78%
Tax -2,808 -1,871 -12,751 -10,624 -7,452 -3,387 -16,339 -69.18%
NP 6,978 2,810 29,406 28,687 21,620 9,248 39,493 -68.61%
-
NP to SH 8,130 3,271 30,096 29,117 21,802 9,321 39,215 -65.07%
-
Tax Rate 28.69% 39.97% 30.25% 27.03% 25.63% 26.81% 29.26% -
Total Cost 183,413 82,907 317,878 253,385 197,399 107,696 433,008 -43.68%
-
Net Worth 363,588 371,980 333,893 316,200 29,920,849 295,845 279,758 19.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 11,748 121 119 59 5,827 -
Div Payout % - - 39.04% 0.42% 0.55% 0.63% 14.86% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 363,588 371,980 333,893 316,200 29,920,849 295,845 279,758 19.14%
NOSH 481,065 481,029 451,879 302,671 299,478 295,904 291,385 39.81%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.67% 3.28% 8.47% 10.17% 9.87% 7.91% 8.36% -
ROE 2.24% 0.88% 9.01% 9.21% 0.07% 3.15% 14.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.58 17.82 76.85 93.19 73.13 39.52 162.16 -61.04%
EPS 1.69 0.68 6.66 9.62 7.28 3.15 9.15 -67.66%
DPS 0.00 0.00 2.60 0.04 0.04 0.02 2.00 -
NAPS 0.7558 0.7733 0.7389 1.0447 99.91 0.9998 0.9601 -14.78%
Adjusted Per Share Value based on latest NOSH - 302,272
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.06 3.63 14.70 11.94 9.27 4.95 20.00 -45.53%
EPS 0.34 0.14 1.27 1.23 0.92 0.39 1.66 -65.35%
DPS 0.00 0.00 0.50 0.01 0.01 0.00 0.25 -
NAPS 0.1539 0.1575 0.1414 0.1339 12.6668 0.1252 0.1184 19.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.555 0.635 0.62 1.34 0.99 0.97 0.77 -
P/RPS 1.40 3.56 0.81 1.44 1.35 2.45 0.47 107.43%
P/EPS 32.84 93.38 9.31 13.93 13.60 30.79 5.72 221.65%
EY 3.05 1.07 10.74 7.18 7.35 3.25 17.48 -68.87%
DY 0.00 0.00 4.19 0.03 0.04 0.02 2.60 -
P/NAPS 0.73 0.82 0.84 1.28 0.01 0.97 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 27/02/15 02/12/14 27/08/14 21/05/14 24/02/14 -
Price 0.475 0.60 0.655 0.72 1.36 1.01 0.88 -
P/RPS 1.20 3.37 0.85 0.77 1.86 2.56 0.54 70.54%
P/EPS 28.11 88.24 9.83 7.48 18.68 32.06 6.54 165.06%
EY 3.56 1.13 10.17 13.36 5.35 3.12 15.29 -62.25%
DY 0.00 0.00 3.97 0.06 0.03 0.02 2.27 -
P/NAPS 0.63 0.78 0.89 0.69 0.01 1.01 0.92 -22.36%

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