[FITTERS] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 88.26%
YoY- 81.98%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 69,762 113,779 99,360 108,608 88,768 107,766 119,275 -30.03%
PBT 11,701 14,049 6,631 11,247 5,989 8,245 6,062 54.96%
Tax -3,158 -3,761 -1,879 -2,746 -1,472 -1,037 -2,031 34.17%
NP 8,543 10,288 4,752 8,501 4,517 7,208 4,031 64.91%
-
NP to SH 8,514 10,354 4,771 8,342 4,431 7,342 4,538 52.05%
-
Tax Rate 26.99% 26.77% 28.34% 24.42% 24.58% 12.58% 33.50% -
Total Cost 61,219 103,491 94,608 100,107 84,251 100,558 115,244 -34.38%
-
Net Worth 232,994 174,108 176,266 173,600 163,903 160,517 152,757 32.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 232,994 174,108 176,266 173,600 163,903 160,517 152,757 32.47%
NOSH 288,610 224,598 216,863 216,675 216,146 216,534 216,095 21.25%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.25% 9.04% 4.78% 7.83% 5.09% 6.69% 3.38% -
ROE 3.65% 5.95% 2.71% 4.81% 2.70% 4.57% 2.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.17 50.66 45.82 50.12 41.07 49.77 55.20 -42.30%
EPS 2.95 4.61 2.20 3.85 2.05 3.39 2.10 25.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8073 0.7752 0.8128 0.8012 0.7583 0.7413 0.7069 9.24%
Adjusted Per Share Value based on latest NOSH - 216,675
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.96 4.83 4.22 4.61 3.77 4.58 5.07 -30.12%
EPS 0.36 0.44 0.20 0.35 0.19 0.31 0.19 53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.074 0.0749 0.0737 0.0696 0.0682 0.0649 32.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.61 0.68 0.69 0.75 0.85 0.75 -
P/RPS 2.40 1.20 1.48 1.38 1.83 1.71 1.36 45.98%
P/EPS 19.66 13.23 30.91 17.92 36.59 25.07 35.71 -32.80%
EY 5.09 7.56 3.24 5.58 2.73 3.99 2.80 48.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.84 0.86 0.99 1.15 1.06 -22.71%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 27/02/13 21/11/12 13/08/12 16/05/12 22/02/12 21/11/11 -
Price 0.81 0.57 0.62 0.73 0.71 0.86 0.85 -
P/RPS 3.35 1.13 1.35 1.46 1.73 1.73 1.54 67.80%
P/EPS 27.46 12.36 28.18 18.96 34.63 25.36 40.48 -22.77%
EY 3.64 8.09 3.55 5.27 2.89 3.94 2.47 29.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.76 0.91 0.94 1.16 1.20 -11.43%

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