[FITTERS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -17.77%
YoY- 92.15%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 159,603 131,823 111,313 69,762 113,779 99,360 108,608 29.16%
PBT 14,372 13,362 16,397 11,701 14,049 6,631 11,247 17.70%
Tax -5,715 -3,301 -4,165 -3,158 -3,761 -1,879 -2,746 62.79%
NP 8,657 10,061 12,232 8,543 10,288 4,752 8,501 1.21%
-
NP to SH 8,334 10,086 12,281 8,514 10,354 4,771 8,342 -0.06%
-
Tax Rate 39.76% 24.70% 25.40% 26.99% 26.77% 28.34% 24.42% -
Total Cost 150,946 121,762 99,081 61,219 103,491 94,608 100,107 31.39%
-
Net Worth 279,902 258,729 246,225 232,994 174,108 176,266 173,600 37.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 279,902 258,729 246,225 232,994 174,108 176,266 173,600 37.38%
NOSH 291,534 289,827 288,286 288,610 224,598 216,863 216,675 21.81%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.42% 7.63% 10.99% 12.25% 9.04% 4.78% 7.83% -
ROE 2.98% 3.90% 4.99% 3.65% 5.95% 2.71% 4.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.75 45.48 38.61 24.17 50.66 45.82 50.12 6.05%
EPS 1.94 3.48 4.26 2.95 4.61 2.20 3.85 -36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9601 0.8927 0.8541 0.8073 0.7752 0.8128 0.8012 12.78%
Adjusted Per Share Value based on latest NOSH - 288,610
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.76 5.58 4.71 2.95 4.82 4.21 4.60 29.16%
EPS 0.35 0.43 0.52 0.36 0.44 0.20 0.35 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1095 0.1042 0.0986 0.0737 0.0746 0.0735 37.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.77 0.70 0.735 0.58 0.61 0.68 0.69 -
P/RPS 1.41 1.54 1.90 2.40 1.20 1.48 1.38 1.44%
P/EPS 26.94 20.11 17.25 19.66 13.23 30.91 17.92 31.13%
EY 3.71 4.97 5.80 5.09 7.56 3.24 5.58 -23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.86 0.72 0.79 0.84 0.86 -4.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 26/08/13 27/05/13 27/02/13 21/11/12 13/08/12 -
Price 0.88 0.75 0.72 0.81 0.57 0.62 0.73 -
P/RPS 1.61 1.65 1.86 3.35 1.13 1.35 1.46 6.71%
P/EPS 30.78 21.55 16.90 27.46 12.36 28.18 18.96 38.00%
EY 3.25 4.64 5.92 3.64 8.09 3.55 5.27 -27.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 0.84 1.00 0.74 0.76 0.91 0.72%

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