[FITTERS] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.48%
YoY- -63.34%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 333,813 284,806 384,292 378,018 376,096 417,197 395,648 -2.79%
PBT 14,820 3,152 12,626 18,104 52,414 55,280 31,822 -11.95%
Tax -5,476 -3,708 -7,146 -6,044 -14,165 -14,165 -8,129 -6.36%
NP 9,344 -556 5,480 12,060 38,249 41,114 23,693 -14.35%
-
NP to SH 10,904 2,048 7,581 14,230 38,822 41,174 23,392 -11.94%
-
Tax Rate 36.95% 117.64% 56.60% 33.38% 27.03% 25.62% 25.55% -
Total Cost 324,469 285,362 378,812 365,958 337,846 376,082 371,954 -2.24%
-
Net Worth 351,537 355,781 368,108 371,535 316,200 258,606 176,046 12.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 161 - - -
Div Payout % - - - - 0.42% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 351,537 355,781 368,108 371,535 316,200 258,606 176,046 12.21%
NOSH 480,497 480,497 477,815 480,765 302,671 289,690 216,592 14.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.80% -0.20% 1.43% 3.19% 10.17% 9.85% 5.99% -
ROE 3.10% 0.58% 2.06% 3.83% 12.28% 15.92% 13.29% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 74.74 61.39 80.43 78.63 124.26 144.01 182.67 -13.83%
EPS 2.44 0.44 1.59 2.96 12.83 14.21 10.80 -21.94%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.7871 0.7669 0.7704 0.7728 1.0447 0.8927 0.8128 -0.53%
Adjusted Per Share Value based on latest NOSH - 479,811
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.18 12.10 16.32 16.06 15.98 17.72 16.81 -2.79%
EPS 0.46 0.09 0.32 0.60 1.65 1.75 0.99 -11.98%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1493 0.1511 0.1564 0.1578 0.1343 0.1099 0.0748 12.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.395 0.385 0.42 0.505 1.34 0.70 0.68 -
P/RPS 0.53 0.63 0.52 0.64 1.08 0.49 0.37 6.16%
P/EPS 16.18 87.21 26.47 17.06 10.45 4.92 6.30 17.01%
EY 6.18 1.15 3.78 5.86 9.57 20.30 15.88 -14.54%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.50 0.50 0.55 0.65 1.28 0.78 0.84 -8.27%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 25/11/16 27/11/15 02/12/14 27/11/13 21/11/12 -
Price 0.405 0.405 0.41 0.485 0.72 0.75 0.62 -
P/RPS 0.54 0.66 0.51 0.62 0.58 0.52 0.34 8.01%
P/EPS 16.59 91.74 25.84 16.39 5.61 5.28 5.74 19.34%
EY 6.03 1.09 3.87 6.10 17.81 18.95 17.42 -16.19%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.51 0.53 0.53 0.63 0.69 0.84 0.76 -6.42%

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