[FITTERS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.0%
YoY- 76.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 384,292 378,018 376,096 417,197 395,648 451,629 154,512 16.38%
PBT 12,626 18,104 52,414 55,280 31,822 28,632 13,557 -1.17%
Tax -7,146 -6,044 -14,165 -14,165 -8,129 -8,532 -3,534 12.43%
NP 5,480 12,060 38,249 41,114 23,693 20,100 10,022 -9.56%
-
NP to SH 7,581 14,230 38,822 41,174 23,392 19,802 9,993 -4.49%
-
Tax Rate 56.60% 33.38% 27.03% 25.62% 25.55% 29.80% 26.07% -
Total Cost 378,812 365,958 337,846 376,082 371,954 431,529 144,489 17.40%
-
Net Worth 368,108 371,535 316,200 258,606 176,046 153,044 125,717 19.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 161 - - - - -
Div Payout % - - 0.42% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 368,108 371,535 316,200 258,606 176,046 153,044 125,717 19.58%
NOSH 477,815 480,765 302,671 289,690 216,592 216,501 207,044 14.94%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.43% 3.19% 10.17% 9.85% 5.99% 4.45% 6.49% -
ROE 2.06% 3.83% 12.28% 15.92% 13.29% 12.94% 7.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 80.43 78.63 124.26 144.01 182.67 208.60 74.63 1.25%
EPS 1.59 2.96 12.83 14.21 10.80 9.15 4.83 -16.89%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.7704 0.7728 1.0447 0.8927 0.8128 0.7069 0.6072 4.04%
Adjusted Per Share Value based on latest NOSH - 289,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.27 16.00 15.92 17.66 16.75 19.12 6.54 16.38%
EPS 0.32 0.60 1.64 1.74 0.99 0.84 0.42 -4.42%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1558 0.1573 0.1339 0.1095 0.0745 0.0648 0.0532 19.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.42 0.505 1.34 0.70 0.68 0.75 0.66 -
P/RPS 0.52 0.64 1.08 0.49 0.37 0.36 0.88 -8.38%
P/EPS 26.47 17.06 10.45 4.92 6.30 8.20 13.67 11.63%
EY 3.78 5.86 9.57 20.30 15.88 12.20 7.31 -10.40%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 1.28 0.78 0.84 1.06 1.09 -10.76%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 -
Price 0.41 0.485 0.72 0.75 0.62 0.85 0.67 -
P/RPS 0.51 0.62 0.58 0.52 0.34 0.41 0.90 -9.02%
P/EPS 25.84 16.39 5.61 5.28 5.74 9.29 13.88 10.90%
EY 3.87 6.10 17.81 18.95 17.42 10.76 7.20 -9.82%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.69 0.84 0.76 1.20 1.10 -11.44%

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