[FITTERS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 22.07%
YoY- 92.15%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 430,352 342,868 467,776 279,048 355,072 410,988 140,120 20.54%
PBT 17,704 18,724 50,540 46,804 23,956 33,036 13,472 4.65%
Tax -6,716 -7,484 -13,548 -12,632 -5,888 -9,092 -3,288 12.62%
NP 10,988 11,240 36,992 34,172 18,068 23,944 10,184 1.27%
-
NP to SH 12,084 13,084 37,284 34,056 17,724 22,920 10,268 2.74%
-
Tax Rate 37.93% 39.97% 26.81% 26.99% 24.58% 27.52% 24.41% -
Total Cost 419,364 331,628 430,784 244,876 337,004 387,044 129,936 21.54%
-
Net Worth 367,315 371,980 295,845 232,994 163,903 142,168 116,071 21.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 236 - - - - -
Div Payout % - - 0.63% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 367,315 371,980 295,845 232,994 163,903 142,168 116,071 21.14%
NOSH 479,523 481,029 295,904 288,610 216,146 216,226 126,453 24.85%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.55% 3.28% 7.91% 12.25% 5.09% 5.83% 7.27% -
ROE 3.29% 3.52% 12.60% 14.62% 10.81% 16.12% 8.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 89.75 71.28 158.08 96.69 164.27 190.07 110.81 -3.44%
EPS 2.52 2.72 12.60 11.80 8.20 10.60 8.12 -17.70%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.766 0.7733 0.9998 0.8073 0.7583 0.6575 0.9179 -2.96%
Adjusted Per Share Value based on latest NOSH - 288,610
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.22 14.52 19.80 11.81 15.03 17.40 5.93 20.55%
EPS 0.51 0.55 1.58 1.44 0.75 0.97 0.43 2.88%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1575 0.1252 0.0986 0.0694 0.0602 0.0491 21.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.47 0.635 0.97 0.58 0.75 0.92 0.43 -
P/RPS 0.52 0.89 0.61 0.60 0.46 0.48 0.39 4.90%
P/EPS 18.65 23.35 7.70 4.92 9.15 8.68 5.30 23.30%
EY 5.36 4.28 12.99 20.34 10.93 11.52 18.88 -18.91%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.97 0.72 0.99 1.40 0.47 4.43%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 01/06/16 25/05/15 21/05/14 27/05/13 16/05/12 12/05/11 17/05/10 -
Price 0.435 0.60 1.01 0.81 0.71 1.13 0.42 -
P/RPS 0.48 0.84 0.64 0.84 0.43 0.59 0.38 3.96%
P/EPS 17.26 22.06 8.02 6.86 8.66 10.66 5.17 22.23%
EY 5.79 4.53 12.48 14.57 11.55 9.38 19.33 -18.18%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.78 1.01 1.00 0.94 1.72 0.46 3.63%

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