[FITTERS] QoQ TTM 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- 14.8%
YoY- 65.66%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 510,445 519,683 472,501 427,058 394,595 391,890 410,896 15.60%
PBT 56,806 56,766 55,832 55,702 48,971 43,821 38,109 30.58%
Tax -16,468 -16,568 -16,339 -14,572 -13,150 -11,731 -10,045 39.16%
NP 40,338 40,198 39,493 41,130 35,821 32,090 28,064 27.44%
-
NP to SH 40,222 40,022 39,215 41,225 35,910 31,971 27,888 27.73%
-
Tax Rate 28.99% 29.19% 29.26% 26.16% 26.85% 26.77% 26.36% -
Total Cost 470,107 479,485 433,008 385,928 358,774 359,800 382,832 14.71%
-
Net Worth 29,903,518 0 279,902 258,729 246,225 232,994 174,108 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 11,904 5,918 - - - - - -
Div Payout % 29.60% 14.79% - - - - - -
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 0 279,902 258,729 246,225 232,994 174,108 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 7.90% 7.74% 8.36% 9.63% 9.08% 8.19% 6.83% -
ROE 0.13% 0.00% 14.01% 15.93% 14.58% 13.72% 16.02% -
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 170.54 175.63 162.07 147.35 136.88 135.79 182.95 -4.58%
EPS 13.44 13.53 13.45 14.22 12.46 11.08 12.42 5.41%
DPS 3.98 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 99.91 0.00 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 21.61 22.00 20.00 18.08 16.70 16.59 17.40 15.58%
EPS 1.70 1.69 1.66 1.75 1.52 1.35 1.18 27.64%
DPS 0.50 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.6595 0.00 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 0.58 0.55 0.48 0.48 0.54 0.43 0.33 45.78%
P/EPS 7.37 7.17 5.72 4.92 5.90 5.24 4.91 31.19%
EY 13.57 13.94 17.47 20.32 16.95 19.10 20.36 -23.75%
DY 4.02 2.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 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 0.80 0.58 0.54 0.51 0.53 0.60 0.31 88.46%
P/EPS 10.12 7.47 6.54 5.27 5.78 7.31 4.59 69.64%
EY 9.88 13.39 15.29 18.97 17.30 13.68 21.78 -41.04%
DY 2.92 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 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