[FITTERS] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.43%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 378,018 376,096 417,197 395,648 451,629 154,512 116,817 21.60%
PBT 18,104 52,414 55,280 31,822 28,632 13,557 8,108 14.31%
Tax -6,044 -14,165 -14,165 -8,129 -8,532 -3,534 -1,804 22.31%
NP 12,060 38,249 41,114 23,693 20,100 10,022 6,304 11.41%
-
NP to SH 14,230 38,822 41,174 23,392 19,802 9,993 6,236 14.73%
-
Tax Rate 33.38% 27.03% 25.62% 25.55% 29.80% 26.07% 22.25% -
Total Cost 365,958 337,846 376,082 371,954 431,529 144,489 110,513 22.07%
-
Net Worth 371,535 316,200 258,606 176,046 153,044 125,717 107,364 22.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 161 - - - - - -
Div Payout % - 0.42% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 371,535 316,200 258,606 176,046 153,044 125,717 107,364 22.97%
NOSH 480,765 302,671 289,690 216,592 216,501 207,044 121,480 25.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.19% 10.17% 9.85% 5.99% 4.45% 6.49% 5.40% -
ROE 3.83% 12.28% 15.92% 13.29% 12.94% 7.95% 5.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.63 124.26 144.01 182.67 208.60 74.63 96.16 -3.29%
EPS 2.96 12.83 14.21 10.80 9.15 4.83 5.13 -8.75%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7728 1.0447 0.8927 0.8128 0.7069 0.6072 0.8838 -2.21%
Adjusted Per Share Value based on latest NOSH - 216,863
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.00 15.92 17.66 16.75 19.12 6.54 4.95 21.58%
EPS 0.60 1.64 1.74 0.99 0.84 0.42 0.26 14.94%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1339 0.1095 0.0745 0.0648 0.0532 0.0455 22.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.505 1.34 0.70 0.68 0.75 0.66 0.35 -
P/RPS 0.64 1.08 0.49 0.37 0.36 0.88 0.36 10.05%
P/EPS 17.06 10.45 4.92 6.30 8.20 13.67 6.82 16.50%
EY 5.86 9.57 20.30 15.88 12.20 7.31 14.67 -14.17%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.28 0.78 0.84 1.06 1.09 0.40 8.42%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 20/11/09 -
Price 0.485 0.72 0.75 0.62 0.85 0.67 0.36 -
P/RPS 0.62 0.58 0.52 0.34 0.41 0.90 0.37 8.98%
P/EPS 16.39 5.61 5.28 5.74 9.29 13.88 7.01 15.19%
EY 6.10 17.81 18.95 17.42 10.76 7.20 14.26 -13.19%
DY 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.84 0.76 1.20 1.10 0.41 7.41%

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