[FITTERS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 80.41%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 338,722 219,447 102,747 190,036 115,884 69,993 35,030 353.24%
PBT 21,474 15,412 8,259 19,073 10,168 6,344 3,368 243.45%
Tax -6,399 -4,368 -2,273 -4,717 -2,651 -1,536 -822 292.29%
NP 15,075 11,044 5,986 14,356 7,517 4,808 2,546 226.93%
-
NP to SH 14,852 10,314 5,730 13,522 7,495 4,849 2,567 221.94%
-
Tax Rate 29.80% 28.34% 27.52% 24.73% 26.07% 24.21% 24.41% -
Total Cost 323,647 208,403 96,761 175,680 108,367 65,185 32,484 362.37%
-
Net Worth 153,044 147,488 142,168 135,368 125,717 116,714 116,071 20.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 153,044 147,488 142,168 135,368 125,717 116,714 116,071 20.22%
NOSH 216,501 216,226 216,226 211,943 207,044 130,349 126,453 43.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.45% 5.03% 5.83% 7.55% 6.49% 6.87% 7.27% -
ROE 9.70% 6.99% 4.03% 9.99% 5.96% 4.15% 2.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 156.45 101.49 47.52 89.66 55.97 53.70 27.70 216.81%
EPS 6.86 4.77 2.65 6.38 3.62 3.72 2.03 125.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7069 0.6821 0.6575 0.6387 0.6072 0.8954 0.9179 -15.96%
Adjusted Per Share Value based on latest NOSH - 211,473
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.39 9.32 4.36 8.07 4.92 2.97 1.49 352.88%
EPS 0.63 0.44 0.24 0.57 0.32 0.21 0.11 219.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0627 0.0604 0.0575 0.0534 0.0496 0.0493 20.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.75 1.02 0.92 0.71 0.66 0.55 0.43 -
P/RPS 0.48 1.01 1.94 0.79 1.18 1.02 1.55 -54.19%
P/EPS 10.93 21.38 34.72 11.13 18.23 14.78 21.18 -35.63%
EY 9.15 4.68 2.88 8.99 5.48 6.76 4.72 55.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.40 1.11 1.09 0.61 0.47 71.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 -
Price 0.85 0.855 1.13 0.82 0.67 0.65 0.42 -
P/RPS 0.54 0.84 2.38 0.91 1.20 1.21 1.52 -49.80%
P/EPS 12.39 17.92 42.64 12.85 18.51 17.47 20.69 -28.93%
EY 8.07 5.58 2.35 7.78 5.40 5.72 4.83 40.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.72 1.28 1.10 0.73 0.46 89.39%

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