[FITTERS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -42.81%
YoY- 5.13%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 111,313 69,762 113,779 99,360 108,608 88,768 107,766 2.18%
PBT 16,397 11,701 14,049 6,631 11,247 5,989 8,245 58.20%
Tax -4,165 -3,158 -3,761 -1,879 -2,746 -1,472 -1,037 152.88%
NP 12,232 8,543 10,288 4,752 8,501 4,517 7,208 42.31%
-
NP to SH 12,281 8,514 10,354 4,771 8,342 4,431 7,342 40.95%
-
Tax Rate 25.40% 26.99% 26.77% 28.34% 24.42% 24.58% 12.58% -
Total Cost 99,081 61,219 103,491 94,608 100,107 84,251 100,558 -0.98%
-
Net Worth 246,225 232,994 174,108 176,266 173,600 163,903 160,517 33.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 246,225 232,994 174,108 176,266 173,600 163,903 160,517 33.04%
NOSH 288,286 288,610 224,598 216,863 216,675 216,146 216,534 21.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.99% 12.25% 9.04% 4.78% 7.83% 5.09% 6.69% -
ROE 4.99% 3.65% 5.95% 2.71% 4.81% 2.70% 4.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.61 24.17 50.66 45.82 50.12 41.07 49.77 -15.58%
EPS 4.26 2.95 4.61 2.20 3.85 2.05 3.39 16.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8541 0.8073 0.7752 0.8128 0.8012 0.7583 0.7413 9.91%
Adjusted Per Share Value based on latest NOSH - 216,863
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.71 2.95 4.82 4.21 4.60 3.76 4.56 2.18%
EPS 0.52 0.36 0.44 0.20 0.35 0.19 0.31 41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.0986 0.0737 0.0746 0.0735 0.0694 0.068 32.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.735 0.58 0.61 0.68 0.69 0.75 0.85 -
P/RPS 1.90 2.40 1.20 1.48 1.38 1.83 1.71 7.28%
P/EPS 17.25 19.66 13.23 30.91 17.92 36.59 25.07 -22.07%
EY 5.80 5.09 7.56 3.24 5.58 2.73 3.99 28.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.79 0.84 0.86 0.99 1.15 -17.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 27/02/13 21/11/12 13/08/12 16/05/12 22/02/12 -
Price 0.72 0.81 0.57 0.62 0.73 0.71 0.86 -
P/RPS 1.86 3.35 1.13 1.35 1.46 1.73 1.73 4.95%
P/EPS 16.90 27.46 12.36 28.18 18.96 34.63 25.36 -23.72%
EY 5.92 3.64 8.09 3.55 5.27 2.89 3.94 31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.74 0.76 0.91 0.94 1.16 -19.37%

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