[FITTERS] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.93%
YoY- 123.22%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 107,766 119,275 116,700 102,747 74,152 45,891 34,963 111.36%
PBT 8,245 6,062 7,153 8,259 8,905 3,824 2,976 96.89%
Tax -1,037 -2,031 -2,095 -2,273 -2,066 -1,115 -714 28.16%
NP 7,208 4,031 5,058 5,986 6,839 2,709 2,262 116.08%
-
NP to SH 7,342 4,538 4,584 5,730 6,027 2,646 2,282 117.47%
-
Tax Rate 12.58% 33.50% 29.29% 27.52% 23.20% 29.16% 23.99% -
Total Cost 100,558 115,244 111,642 96,761 67,313 43,182 32,701 111.03%
-
Net Worth 160,517 152,757 147,488 142,168 135,068 125,519 116,760 23.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 160,517 152,757 147,488 142,168 135,068 125,519 116,760 23.56%
NOSH 216,534 216,095 216,226 216,226 211,473 206,718 130,399 40.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.69% 3.38% 4.33% 5.83% 9.22% 5.90% 6.47% -
ROE 4.57% 2.97% 3.11% 4.03% 4.46% 2.11% 1.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.77 55.20 53.97 47.52 35.06 22.20 26.81 50.87%
EPS 3.39 2.10 2.12 2.65 2.85 1.28 1.75 55.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7069 0.6821 0.6575 0.6387 0.6072 0.8954 -11.80%
Adjusted Per Share Value based on latest NOSH - 216,226
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.56 5.05 4.94 4.35 3.14 1.94 1.48 111.30%
EPS 0.31 0.19 0.19 0.24 0.26 0.11 0.10 112.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0647 0.0624 0.0602 0.0572 0.0531 0.0494 23.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.85 0.75 1.02 0.92 0.71 0.66 0.55 -
P/RPS 1.71 1.36 1.89 1.94 2.02 2.97 2.05 -11.35%
P/EPS 25.07 35.71 48.11 34.72 24.91 51.56 31.43 -13.95%
EY 3.99 2.80 2.08 2.88 4.01 1.94 3.18 16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 1.50 1.40 1.11 1.09 0.61 52.43%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 -
Price 0.86 0.85 0.855 1.13 0.82 0.67 0.65 -
P/RPS 1.73 1.54 1.58 2.38 2.34 3.02 2.42 -20.00%
P/EPS 25.36 40.48 40.33 42.64 28.77 52.34 37.14 -22.40%
EY 3.94 2.47 2.48 2.35 3.48 1.91 2.69 28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.20 1.25 1.72 1.28 1.10 0.73 36.05%

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