[FITTERS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.02%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 312,898 181,075 69,762 410,515 296,736 197,376 88,768 131.43%
PBT 41,460 28,098 11,701 37,916 23,867 17,236 5,989 262.80%
Tax -10,624 -7,323 -3,158 -9,858 -6,097 -4,218 -1,472 273.01%
NP 30,836 20,775 8,543 28,058 17,770 13,018 4,517 259.44%
-
NP to SH 30,881 20,795 8,514 27,898 17,544 12,773 4,431 264.42%
-
Tax Rate 25.62% 26.06% 26.99% 26.00% 25.55% 24.47% 24.58% -
Total Cost 282,062 160,300 61,219 382,457 278,966 184,358 84,251 123.62%
-
Net Worth 258,606 246,338 232,994 173,986 176,046 173,453 163,903 35.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 258,606 246,338 232,994 173,986 176,046 173,453 163,903 35.49%
NOSH 289,690 288,418 288,610 224,440 216,592 216,491 216,146 21.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.85% 11.47% 12.25% 6.83% 5.99% 6.60% 5.09% -
ROE 11.94% 8.44% 3.65% 16.03% 9.97% 7.36% 2.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 108.01 62.78 24.17 182.91 137.00 91.17 41.07 90.41%
EPS 10.66 7.21 2.95 12.43 8.10 5.90 2.05 199.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8927 0.8541 0.8073 0.7752 0.8128 0.8012 0.7583 11.48%
Adjusted Per Share Value based on latest NOSH - 224,598
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.25 7.67 2.95 17.38 12.56 8.36 3.76 131.39%
EPS 1.31 0.88 0.36 1.18 0.74 0.54 0.19 261.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.1043 0.0986 0.0737 0.0745 0.0734 0.0694 35.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.70 0.735 0.58 0.61 0.68 0.69 0.75 -
P/RPS 0.65 1.17 2.40 0.33 0.50 0.76 1.83 -49.81%
P/EPS 6.57 10.19 19.66 4.91 8.40 11.69 36.59 -68.13%
EY 15.23 9.81 5.09 20.38 11.91 8.55 2.73 214.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 0.72 0.79 0.84 0.86 0.99 -14.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 27/02/13 21/11/12 13/08/12 16/05/12 -
Price 0.75 0.72 0.81 0.57 0.62 0.73 0.71 -
P/RPS 0.69 1.15 3.35 0.31 0.45 0.80 1.73 -45.78%
P/EPS 7.04 9.99 27.46 4.59 7.65 12.37 34.63 -65.39%
EY 14.21 10.01 3.64 21.81 13.06 8.08 2.89 188.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 1.00 0.74 0.76 0.91 0.94 -7.21%

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