[FITTERS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.06%
YoY- 25.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 347,284 441,675 510,445 519,683 472,501 427,058 394,595 -8.14%
PBT 42,157 53,683 56,806 56,766 55,832 55,702 48,971 -9.48%
Tax -12,751 -16,339 -16,468 -16,568 -16,339 -14,572 -13,150 -2.02%
NP 29,406 37,344 40,338 40,198 39,493 41,130 35,821 -12.29%
-
NP to SH 30,096 37,451 40,222 40,022 39,215 41,225 35,910 -11.07%
-
Tax Rate 30.25% 30.44% 28.99% 29.19% 29.26% 26.16% 26.85% -
Total Cost 317,878 404,331 470,107 479,485 433,008 385,928 358,774 -7.73%
-
Net Worth 332,504 302,272 29,903,518 0 279,902 258,729 246,225 22.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14,604 11,904 11,904 5,918 - - - -
Div Payout % 48.53% 31.79% 29.60% 14.79% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 332,504 302,272 29,903,518 0 279,902 258,729 246,225 22.10%
NOSH 449,999 302,272 299,304 295,904 291,534 289,827 288,286 34.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.47% 8.46% 7.90% 7.74% 8.36% 9.63% 9.08% -
ROE 9.05% 12.39% 0.13% 0.00% 14.01% 15.93% 14.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.17 146.12 170.54 175.63 162.07 147.35 136.88 -31.68%
EPS 6.69 12.39 13.44 13.53 13.45 14.22 12.46 -33.86%
DPS 3.25 3.94 3.98 2.00 0.00 0.00 0.00 -
NAPS 0.7389 1.00 99.91 0.00 0.9601 0.8927 0.8541 -9.18%
Adjusted Per Share Value based on latest NOSH - 295,904
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.70 18.70 21.61 22.00 20.00 18.08 16.70 -8.13%
EPS 1.27 1.59 1.70 1.69 1.66 1.75 1.52 -11.26%
DPS 0.62 0.50 0.50 0.25 0.00 0.00 0.00 -
NAPS 0.1408 0.128 12.6595 0.00 0.1185 0.1095 0.1042 22.15%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.62 1.34 0.99 0.97 0.77 0.70 0.735 -
P/RPS 0.80 0.92 0.58 0.55 0.48 0.48 0.54 29.86%
P/EPS 9.27 10.82 7.37 7.17 5.72 4.92 5.90 35.03%
EY 10.79 9.25 13.57 13.94 17.47 20.32 16.95 -25.93%
DY 5.23 2.94 4.02 2.06 0.00 0.00 0.00 -
P/NAPS 0.84 1.34 0.01 0.00 0.80 0.78 0.86 -1.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 -
Price 0.655 0.72 1.36 1.01 0.88 0.75 0.72 -
P/RPS 0.85 0.49 0.80 0.58 0.54 0.51 0.53 36.89%
P/EPS 9.79 5.81 10.12 7.47 6.54 5.27 5.78 41.95%
EY 10.21 17.21 9.88 13.39 15.29 18.97 17.30 -29.57%
DY 4.95 5.47 2.92 1.98 0.00 0.00 0.00 -
P/NAPS 0.89 0.72 0.01 0.00 0.92 0.84 0.84 3.91%

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