[FITTERS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.0%
YoY- 98.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 376,096 417,197 395,648 451,629 154,512 116,817 165,654 14.63%
PBT 52,414 55,280 31,822 28,632 13,557 8,108 41,062 4.15%
Tax -14,165 -14,165 -8,129 -8,532 -3,534 -1,804 -2,040 38.10%
NP 38,249 41,114 23,693 20,100 10,022 6,304 39,022 -0.33%
-
NP to SH 38,822 41,174 23,392 19,802 9,993 6,236 38,305 0.22%
-
Tax Rate 27.03% 25.62% 25.55% 29.80% 26.07% 22.25% 4.97% -
Total Cost 337,846 376,082 371,954 431,529 144,489 110,513 126,632 17.75%
-
Net Worth 316,200 258,606 176,046 153,044 125,717 107,364 119,728 17.56%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 161 - - - - - - -
Div Payout % 0.42% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 316,200 258,606 176,046 153,044 125,717 107,364 119,728 17.56%
NOSH 302,671 289,690 216,592 216,501 207,044 121,480 131,122 14.95%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.17% 9.85% 5.99% 4.45% 6.49% 5.40% 23.56% -
ROE 12.28% 15.92% 13.29% 12.94% 7.95% 5.81% 31.99% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 124.26 144.01 182.67 208.60 74.63 96.16 126.34 -0.27%
EPS 12.83 14.21 10.80 9.15 4.83 5.13 29.21 -12.80%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0447 0.8927 0.8128 0.7069 0.6072 0.8838 0.9131 2.26%
Adjusted Per Share Value based on latest NOSH - 216,095
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.92 17.66 16.75 19.12 6.54 4.95 7.01 14.64%
EPS 1.64 1.74 0.99 0.84 0.42 0.26 1.62 0.20%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1095 0.0745 0.0648 0.0532 0.0455 0.0507 17.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.34 0.70 0.68 0.75 0.66 0.35 0.30 -
P/RPS 1.08 0.49 0.37 0.36 0.88 0.36 0.24 28.47%
P/EPS 10.45 4.92 6.30 8.20 13.67 6.82 1.03 47.10%
EY 9.57 20.30 15.88 12.20 7.31 14.67 97.38 -32.05%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.78 0.84 1.06 1.09 0.40 0.33 25.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 20/11/09 24/11/08 -
Price 0.72 0.75 0.62 0.85 0.67 0.36 0.25 -
P/RPS 0.58 0.52 0.34 0.41 0.90 0.37 0.20 19.40%
P/EPS 5.61 5.28 5.74 9.29 13.88 7.01 0.86 36.67%
EY 17.81 18.95 17.42 10.76 7.20 14.26 116.85 -26.90%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.76 1.20 1.10 0.41 0.27 16.91%

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