[FITTERS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.16%
YoY- 89.37%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 424,417 432,509 446,488 412,594 339,210 257,473 189,756 71.11%
PBT 31,543 27,449 29,719 30,236 27,998 23,821 18,930 40.59%
Tax -7,286 -6,635 -7,436 -8,688 -7,772 -6,391 -4,940 29.60%
NP 24,257 20,814 22,283 21,548 20,226 17,430 13,990 44.37%
-
NP to SH 24,653 20,895 22,194 20,518 18,626 16,324 13,161 52.01%
-
Tax Rate 23.10% 24.17% 25.02% 28.73% 27.76% 26.83% 26.10% -
Total Cost 400,160 411,695 424,205 391,046 318,984 240,043 175,766 73.14%
-
Net Worth 173,600 163,903 160,517 152,757 147,488 142,168 135,068 18.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 173,600 163,903 160,517 152,757 147,488 142,168 135,068 18.23%
NOSH 216,675 216,146 216,534 216,095 216,226 216,226 211,473 1.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.72% 4.81% 4.99% 5.22% 5.96% 6.77% 7.37% -
ROE 14.20% 12.75% 13.83% 13.43% 12.63% 11.48% 9.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 195.88 200.10 206.20 190.93 156.88 119.08 89.73 68.36%
EPS 11.38 9.67 10.25 9.49 8.61 7.55 6.22 49.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.7583 0.7413 0.7069 0.6821 0.6575 0.6387 16.32%
Adjusted Per Share Value based on latest NOSH - 216,095
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.97 18.31 18.90 17.47 14.36 10.90 8.03 71.17%
EPS 1.04 0.88 0.94 0.87 0.79 0.69 0.56 51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0694 0.068 0.0647 0.0624 0.0602 0.0572 18.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.75 0.85 0.75 1.02 0.92 0.71 -
P/RPS 0.35 0.37 0.41 0.39 0.65 0.77 0.79 -41.91%
P/EPS 6.06 7.76 8.29 7.90 11.84 12.19 11.41 -34.44%
EY 16.49 12.89 12.06 12.66 8.45 8.21 8.77 52.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 1.15 1.06 1.50 1.40 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 16/05/12 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 -
Price 0.73 0.71 0.86 0.85 0.855 1.13 0.82 -
P/RPS 0.37 0.35 0.42 0.45 0.55 0.95 0.91 -45.14%
P/EPS 6.42 7.34 8.39 8.95 9.93 14.97 13.18 -38.11%
EY 15.59 13.62 11.92 11.17 10.07 6.68 7.59 61.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 1.16 1.20 1.25 1.72 1.28 -20.36%

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