[FITTERS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.87%
YoY- 111.4%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 102,075 116,944 159,603 131,823 111,313 69,762 113,779 -6.99%
PBT 16,437 12,635 14,372 13,362 16,397 11,701 14,049 11.06%
Tax -4,065 -3,387 -5,715 -3,301 -4,165 -3,158 -3,761 5.33%
NP 12,372 9,248 8,657 10,061 12,232 8,543 10,288 13.12%
-
NP to SH 12,481 9,321 8,334 10,086 12,281 8,514 10,354 13.30%
-
Tax Rate 24.73% 26.81% 39.76% 24.70% 25.40% 26.99% 26.77% -
Total Cost 89,703 107,696 150,946 121,762 99,081 61,219 103,491 -9.11%
-
Net Worth 29,903,518 295,845 279,902 258,729 246,225 232,994 174,108 3019.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 59 59 - - - - - -
Div Payout % 0.48% 0.63% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 29,903,518 295,845 279,902 258,729 246,225 232,994 174,108 3019.09%
NOSH 299,304 295,904 291,534 289,827 288,286 288,610 224,598 21.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.12% 7.91% 5.42% 7.63% 10.99% 12.25% 9.04% -
ROE 0.04% 3.15% 2.98% 3.90% 4.99% 3.65% 5.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.10 39.52 54.75 45.48 38.61 24.17 50.66 -23.25%
EPS 4.17 3.15 1.94 3.48 4.26 2.95 4.61 -6.48%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 99.91 0.9998 0.9601 0.8927 0.8541 0.8073 0.7752 2474.31%
Adjusted Per Share Value based on latest NOSH - 289,827
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.32 4.95 6.76 5.58 4.71 2.95 4.82 -7.05%
EPS 0.53 0.39 0.35 0.43 0.52 0.36 0.44 13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.6595 0.1252 0.1185 0.1095 0.1042 0.0986 0.0737 3019.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.99 0.97 0.77 0.70 0.735 0.58 0.61 -
P/RPS 2.90 2.45 1.41 1.54 1.90 2.40 1.20 80.37%
P/EPS 23.74 30.79 26.94 20.11 17.25 19.66 13.23 47.82%
EY 4.21 3.25 3.71 4.97 5.80 5.09 7.56 -32.38%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.97 0.80 0.78 0.86 0.72 0.79 -94.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 27/02/13 -
Price 1.36 1.01 0.88 0.75 0.72 0.81 0.57 -
P/RPS 3.99 2.56 1.61 1.65 1.86 3.35 1.13 132.41%
P/EPS 32.61 32.06 30.78 21.55 16.90 27.46 12.36 91.27%
EY 3.07 3.12 3.25 4.64 5.92 3.64 8.09 -47.67%
DY 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.01 0.92 0.84 0.84 1.00 0.74 -94.37%

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