[FITTERS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 44.13%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 380,782 438,038 362,150 394,752 438,894 139,986 113,998 22.25%
PBT 19,572 58,144 56,196 34,472 30,824 12,688 7,978 16.12%
Tax -5,616 -14,904 -14,646 -8,436 -8,736 -3,072 -2,076 18.03%
NP 13,956 43,240 41,550 26,036 22,088 9,616 5,902 15.41%
-
NP to SH 16,260 43,604 41,590 25,546 20,628 9,698 5,564 19.56%
-
Tax Rate 28.69% 25.63% 26.06% 24.47% 28.34% 24.21% 26.02% -
Total Cost 366,826 394,798 320,600 368,716 416,806 130,370 108,096 22.57%
-
Net Worth 363,588 29,920,849 246,338 173,453 147,488 116,714 110,457 21.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 239 - - - - - -
Div Payout % - 0.55% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 363,588 29,920,849 246,338 173,453 147,488 116,714 110,457 21.95%
NOSH 481,065 299,478 288,418 216,491 216,226 130,349 120,956 25.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.67% 9.87% 11.47% 6.60% 5.03% 6.87% 5.18% -
ROE 4.47% 0.15% 16.88% 14.73% 13.99% 8.31% 5.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 79.15 146.27 125.56 182.34 202.98 107.39 94.25 -2.86%
EPS 3.38 14.56 14.42 11.80 9.54 7.44 4.60 -5.00%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 99.91 0.8541 0.8012 0.6821 0.8954 0.9132 -3.10%
Adjusted Per Share Value based on latest NOSH - 216,675
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.18 18.61 15.38 16.77 18.64 5.95 4.84 22.26%
EPS 0.69 1.85 1.77 1.09 0.88 0.41 0.24 19.23%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1544 12.7101 0.1046 0.0737 0.0627 0.0496 0.0469 21.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.555 0.99 0.735 0.69 1.02 0.55 0.31 -
P/RPS 0.70 0.68 0.59 0.38 0.50 0.51 0.33 13.34%
P/EPS 16.42 6.80 5.10 5.85 10.69 7.39 6.74 15.99%
EY 6.09 14.71 19.62 17.10 9.35 13.53 14.84 -13.78%
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.01 0.86 0.86 1.50 0.61 0.34 13.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 26/08/13 13/08/12 22/08/11 16/08/10 20/08/09 -
Price 0.475 1.36 0.72 0.73 0.855 0.65 0.34 -
P/RPS 0.60 0.93 0.57 0.40 0.42 0.61 0.36 8.88%
P/EPS 14.05 9.34 4.99 6.19 8.96 8.74 7.39 11.29%
EY 7.12 10.71 20.03 16.16 11.16 11.45 13.53 -10.14%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.01 0.84 0.91 1.25 0.73 0.37 9.27%

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