[FITTERS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.05%
YoY- 60.25%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 417,197 395,648 451,629 154,512 116,817 165,654 132,648 21.02%
PBT 55,280 31,822 28,632 13,557 8,108 41,062 8,830 35.72%
Tax -14,165 -8,129 -8,532 -3,534 -1,804 -2,040 -2,466 33.78%
NP 41,114 23,693 20,100 10,022 6,304 39,022 6,364 36.43%
-
NP to SH 41,174 23,392 19,802 9,993 6,236 38,305 6,162 37.20%
-
Tax Rate 25.62% 25.55% 29.80% 26.07% 22.25% 4.97% 27.93% -
Total Cost 376,082 371,954 431,529 144,489 110,513 126,632 126,284 19.92%
-
Net Worth 258,606 176,046 153,044 125,717 107,364 119,728 84,148 20.55%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 258,606 176,046 153,044 125,717 107,364 119,728 84,148 20.55%
NOSH 289,690 216,592 216,501 207,044 121,480 131,122 126,978 14.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.85% 5.99% 4.45% 6.49% 5.40% 23.56% 4.80% -
ROE 15.92% 13.29% 12.94% 7.95% 5.81% 31.99% 7.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 144.01 182.67 208.60 74.63 96.16 126.34 104.47 5.49%
EPS 14.21 10.80 9.15 4.83 5.13 29.21 4.85 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8927 0.8128 0.7069 0.6072 0.8838 0.9131 0.6627 5.08%
Adjusted Per Share Value based on latest NOSH - 206,718
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.66 16.75 19.12 6.54 4.95 7.01 5.62 21.00%
EPS 1.74 0.99 0.84 0.42 0.26 1.62 0.26 37.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.0745 0.0648 0.0532 0.0455 0.0507 0.0356 20.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.70 0.68 0.75 0.66 0.35 0.30 0.50 -
P/RPS 0.49 0.37 0.36 0.88 0.36 0.24 0.48 0.34%
P/EPS 4.92 6.30 8.20 13.67 6.82 1.03 10.30 -11.57%
EY 20.30 15.88 12.20 7.31 14.67 97.38 9.71 13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 1.06 1.09 0.40 0.33 0.75 0.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 21/11/12 21/11/11 24/11/10 20/11/09 24/11/08 23/11/07 -
Price 0.75 0.62 0.85 0.67 0.36 0.25 0.43 -
P/RPS 0.52 0.34 0.41 0.90 0.37 0.20 0.41 4.03%
P/EPS 5.28 5.74 9.29 13.88 7.01 0.86 8.86 -8.25%
EY 18.95 17.42 10.76 7.20 14.26 116.85 11.29 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 1.20 1.10 0.41 0.27 0.65 4.36%

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