[FITTERS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
02-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.89%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 318,656 316,057 347,284 441,675 510,445 519,683 472,501 -23.15%
PBT 22,871 34,203 42,157 53,683 56,806 56,766 55,832 -44.93%
Tax -8,107 -11,235 -12,751 -16,339 -16,468 -16,568 -16,339 -37.40%
NP 14,764 22,968 29,406 37,344 40,338 40,198 39,493 -48.19%
-
NP to SH 16,424 24,046 30,096 37,451 40,222 40,022 39,215 -44.11%
-
Tax Rate 35.45% 32.85% 30.25% 30.44% 28.99% 29.19% 29.26% -
Total Cost 303,892 293,089 317,878 404,331 470,107 479,485 433,008 -21.07%
-
Net Worth 363,607 371,980 332,504 302,272 29,903,518 0 279,902 19.11%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,700 8,686 14,604 11,904 11,904 5,918 - -
Div Payout % 16.44% 36.12% 48.53% 31.79% 29.60% 14.79% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 363,607 371,980 332,504 302,272 29,903,518 0 279,902 19.11%
NOSH 481,089 481,029 449,999 302,272 299,304 295,904 291,534 39.77%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.63% 7.27% 8.47% 8.46% 7.90% 7.74% 8.36% -
ROE 4.52% 6.46% 9.05% 12.39% 0.13% 0.00% 14.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 66.24 65.70 77.17 146.12 170.54 175.63 162.07 -45.01%
EPS 3.41 5.00 6.69 12.39 13.44 13.53 13.45 -60.04%
DPS 0.56 1.81 3.25 3.94 3.98 2.00 0.00 -
NAPS 0.7558 0.7733 0.7389 1.00 99.91 0.00 0.9601 -14.78%
Adjusted Per Share Value based on latest NOSH - 302,272
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.49 13.38 14.70 18.70 21.61 22.00 20.00 -23.14%
EPS 0.70 1.02 1.27 1.59 1.70 1.69 1.66 -43.85%
DPS 0.11 0.37 0.62 0.50 0.50 0.25 0.00 -
NAPS 0.1539 0.1575 0.1408 0.128 12.6595 0.00 0.1185 19.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.555 0.635 0.62 1.34 0.99 0.97 0.77 -
P/RPS 0.84 0.97 0.80 0.92 0.58 0.55 0.48 45.36%
P/EPS 16.26 12.70 9.27 10.82 7.37 7.17 5.72 101.05%
EY 6.15 7.87 10.79 9.25 13.57 13.94 17.47 -50.23%
DY 1.01 2.84 5.23 2.94 4.02 2.06 0.00 -
P/NAPS 0.73 0.82 0.84 1.34 0.01 0.00 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 27/02/15 02/12/14 27/08/14 21/05/14 24/02/14 -
Price 0.475 0.60 0.655 0.72 1.36 1.01 0.88 -
P/RPS 0.72 0.91 0.85 0.49 0.80 0.58 0.54 21.20%
P/EPS 13.91 12.00 9.79 5.81 10.12 7.47 6.54 65.61%
EY 7.19 8.33 10.21 17.21 9.88 13.39 15.29 -39.61%
DY 1.18 3.01 4.95 5.47 2.92 1.98 0.00 -
P/NAPS 0.63 0.78 0.89 0.72 0.01 0.00 0.92 -22.36%

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