[FITTERS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.99%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 282,072 219,019 116,944 472,501 312,898 181,075 69,762 153.58%
PBT 39,311 29,072 12,635 55,832 41,460 28,098 11,701 124.15%
Tax -10,624 -7,452 -3,387 -16,339 -10,624 -7,323 -3,158 124.35%
NP 28,687 21,620 9,248 39,493 30,836 20,775 8,543 124.07%
-
NP to SH 29,117 21,802 9,321 39,215 30,881 20,795 8,514 126.82%
-
Tax Rate 27.03% 25.63% 26.81% 29.26% 25.62% 26.06% 26.99% -
Total Cost 253,385 197,399 107,696 433,008 282,062 160,300 61,219 157.56%
-
Net Worth 316,200 29,920,849 295,845 279,758 258,606 246,338 232,994 22.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 121 119 59 5,827 - - - -
Div Payout % 0.42% 0.55% 0.63% 14.86% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 316,200 29,920,849 295,845 279,758 258,606 246,338 232,994 22.55%
NOSH 302,671 299,478 295,904 291,385 289,690 288,418 288,610 3.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.17% 9.87% 7.91% 8.36% 9.85% 11.47% 12.25% -
ROE 9.21% 0.07% 3.15% 14.02% 11.94% 8.44% 3.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.19 73.13 39.52 162.16 108.01 62.78 24.17 145.68%
EPS 9.62 7.28 3.15 9.15 10.66 7.21 2.95 119.74%
DPS 0.04 0.04 0.02 2.00 0.00 0.00 0.00 -
NAPS 1.0447 99.91 0.9998 0.9601 0.8927 0.8541 0.8073 18.73%
Adjusted Per Share Value based on latest NOSH - 291,534
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.94 9.27 4.95 20.00 13.25 7.67 2.95 153.75%
EPS 1.23 0.92 0.39 1.66 1.31 0.88 0.36 126.67%
DPS 0.01 0.01 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.1339 12.6668 0.1252 0.1184 0.1095 0.1043 0.0986 22.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.34 0.99 0.97 0.77 0.70 0.735 0.58 -
P/RPS 1.44 1.35 2.45 0.47 0.65 1.17 2.40 -28.84%
P/EPS 13.93 13.60 30.79 5.72 6.57 10.19 19.66 -20.50%
EY 7.18 7.35 3.25 17.48 15.23 9.81 5.09 25.75%
DY 0.03 0.04 0.02 2.60 0.00 0.00 0.00 -
P/NAPS 1.28 0.01 0.97 0.80 0.78 0.86 0.72 46.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 0.72 1.36 1.01 0.88 0.75 0.72 0.81 -
P/RPS 0.77 1.86 2.56 0.54 0.69 1.15 3.35 -62.44%
P/EPS 7.48 18.68 32.06 6.54 7.04 9.99 27.46 -57.94%
EY 13.36 5.35 3.12 15.29 14.21 10.01 3.64 137.75%
DY 0.06 0.03 0.02 2.27 0.00 0.00 0.00 -
P/NAPS 0.69 0.01 1.01 0.92 0.84 0.84 1.00 -21.89%

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