[FITTERS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.88%
YoY- 40.62%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 441,675 510,445 519,683 472,501 427,058 394,595 391,890 8.29%
PBT 53,683 56,806 56,766 55,832 55,702 48,971 43,821 14.47%
Tax -16,339 -16,468 -16,568 -16,339 -14,572 -13,150 -11,731 24.69%
NP 37,344 40,338 40,198 39,493 41,130 35,821 32,090 10.62%
-
NP to SH 37,451 40,222 40,022 39,215 41,225 35,910 31,971 11.11%
-
Tax Rate 30.44% 28.99% 29.19% 29.26% 26.16% 26.85% 26.77% -
Total Cost 404,331 470,107 479,485 433,008 385,928 358,774 359,800 8.08%
-
Net Worth 302,272 29,903,518 0 279,902 258,729 246,225 232,994 18.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 11,904 11,904 5,918 - - - - -
Div Payout % 31.79% 29.60% 14.79% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 302,272 29,903,518 0 279,902 258,729 246,225 232,994 18.93%
NOSH 302,272 299,304 295,904 291,534 289,827 288,286 288,610 3.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.46% 7.90% 7.74% 8.36% 9.63% 9.08% 8.19% -
ROE 12.39% 0.13% 0.00% 14.01% 15.93% 14.58% 13.72% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 146.12 170.54 175.63 162.07 147.35 136.88 135.79 5.00%
EPS 12.39 13.44 13.53 13.45 14.22 12.46 11.08 7.72%
DPS 3.94 3.98 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 99.91 0.00 0.9601 0.8927 0.8541 0.8073 15.32%
Adjusted Per Share Value based on latest NOSH - 291,534
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.76 21.68 22.08 20.07 18.14 16.76 16.65 8.27%
EPS 1.59 1.71 1.70 1.67 1.75 1.53 1.36 10.96%
DPS 0.51 0.51 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.1284 12.7027 0.00 0.1189 0.1099 0.1046 0.099 18.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.34 0.99 0.97 0.77 0.70 0.735 0.58 -
P/RPS 0.92 0.58 0.55 0.48 0.48 0.54 0.43 65.96%
P/EPS 10.82 7.37 7.17 5.72 4.92 5.90 5.24 62.08%
EY 9.25 13.57 13.94 17.47 20.32 16.95 19.10 -38.30%
DY 2.94 4.02 2.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.01 0.00 0.80 0.78 0.86 0.72 51.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 0.72 1.36 1.01 0.88 0.75 0.72 0.81 -
P/RPS 0.49 0.80 0.58 0.54 0.51 0.53 0.60 -12.61%
P/EPS 5.81 10.12 7.47 6.54 5.27 5.78 7.31 -14.18%
EY 17.21 9.88 13.39 15.29 18.97 17.30 13.68 16.52%
DY 5.47 2.92 1.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.01 0.00 0.92 0.84 0.84 1.00 -19.65%

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