[FITTERS] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
02-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.97%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 284,806 384,292 378,018 376,096 417,197 395,648 451,629 -7.38%
PBT 3,152 12,626 18,104 52,414 55,280 31,822 28,632 -30.74%
Tax -3,708 -7,146 -6,044 -14,165 -14,165 -8,129 -8,532 -12.95%
NP -556 5,480 12,060 38,249 41,114 23,693 20,100 -
-
NP to SH 2,048 7,581 14,230 38,822 41,174 23,392 19,802 -31.46%
-
Tax Rate 117.64% 56.60% 33.38% 27.03% 25.62% 25.55% 29.80% -
Total Cost 285,362 378,812 365,958 337,846 376,082 371,954 431,529 -6.65%
-
Net Worth 355,781 368,108 371,535 316,200 258,606 176,046 153,044 15.08%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 161 - - - -
Div Payout % - - - 0.42% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 355,781 368,108 371,535 316,200 258,606 176,046 153,044 15.08%
NOSH 480,497 477,815 480,765 302,671 289,690 216,592 216,501 14.19%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.20% 1.43% 3.19% 10.17% 9.85% 5.99% 4.45% -
ROE 0.58% 2.06% 3.83% 12.28% 15.92% 13.29% 12.94% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.39 80.43 78.63 124.26 144.01 182.67 208.60 -18.42%
EPS 0.44 1.59 2.96 12.83 14.21 10.80 9.15 -39.66%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.7669 0.7704 0.7728 1.0447 0.8927 0.8128 0.7069 1.36%
Adjusted Per Share Value based on latest NOSH - 302,272
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.06 16.27 16.00 15.92 17.66 16.75 19.12 -7.38%
EPS 0.09 0.32 0.60 1.64 1.74 0.99 0.84 -31.05%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1506 0.1558 0.1573 0.1339 0.1095 0.0745 0.0648 15.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.385 0.42 0.505 1.34 0.70 0.68 0.75 -
P/RPS 0.63 0.52 0.64 1.08 0.49 0.37 0.36 9.76%
P/EPS 87.21 26.47 17.06 10.45 4.92 6.30 8.20 48.24%
EY 1.15 3.78 5.86 9.57 20.30 15.88 12.20 -32.51%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.65 1.28 0.78 0.84 1.06 -11.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 27/11/15 02/12/14 27/11/13 21/11/12 21/11/11 -
Price 0.405 0.41 0.485 0.72 0.75 0.62 0.85 -
P/RPS 0.66 0.51 0.62 0.58 0.52 0.34 0.41 8.25%
P/EPS 91.74 25.84 16.39 5.61 5.28 5.74 9.29 46.42%
EY 1.09 3.87 6.10 17.81 18.95 17.42 10.76 -31.70%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.63 0.69 0.84 0.76 1.20 -12.72%

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