[FITTERS] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 88.9%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 181,075 197,376 219,447 69,993 56,999 74,419 62,242 19.46%
PBT 28,098 17,236 15,412 6,344 3,989 1,983 4,780 34.30%
Tax -7,323 -4,218 -4,368 -1,536 -1,038 -1,237 -974 39.92%
NP 20,775 13,018 11,044 4,808 2,951 746 3,806 32.65%
-
NP to SH 20,795 12,773 10,314 4,849 2,782 194 2,920 38.66%
-
Tax Rate 26.06% 24.47% 28.34% 24.21% 26.02% 62.38% 20.38% -
Total Cost 160,300 184,358 208,403 65,185 54,048 73,673 58,436 18.29%
-
Net Worth 246,338 173,453 147,488 116,714 110,457 92,615 85,081 19.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 5,173 5,012 -
Div Payout % - - - - - 2,666.67% 171.67% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 246,338 173,453 147,488 116,714 110,457 92,615 85,081 19.36%
NOSH 288,418 216,491 216,226 130,349 120,956 129,333 125,321 14.88%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.47% 6.60% 5.03% 6.87% 5.18% 1.00% 6.11% -
ROE 8.44% 7.36% 6.99% 4.15% 2.52% 0.21% 3.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.78 91.17 101.49 53.70 47.12 57.54 49.67 3.97%
EPS 7.21 5.90 4.77 3.72 2.30 0.15 2.33 20.69%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.8541 0.8012 0.6821 0.8954 0.9132 0.7161 0.6789 3.89%
Adjusted Per Share Value based on latest NOSH - 130,399
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.67 8.36 9.29 2.96 2.41 3.15 2.63 19.50%
EPS 0.88 0.54 0.44 0.21 0.12 0.01 0.12 39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.21 -
NAPS 0.1043 0.0734 0.0624 0.0494 0.0468 0.0392 0.036 19.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.735 0.69 1.02 0.55 0.31 0.37 0.53 -
P/RPS 1.17 0.76 1.01 1.02 0.66 0.64 1.07 1.49%
P/EPS 10.19 11.69 21.38 14.78 13.48 246.67 22.75 -12.51%
EY 9.81 8.55 4.68 6.76 7.42 0.41 4.40 14.28%
DY 0.00 0.00 0.00 0.00 0.00 10.81 7.55 -
P/NAPS 0.86 0.86 1.50 0.61 0.34 0.52 0.78 1.63%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 13/08/12 22/08/11 16/08/10 20/08/09 11/08/08 15/08/07 -
Price 0.72 0.73 0.855 0.65 0.34 0.53 0.47 -
P/RPS 1.15 0.80 0.84 1.21 0.72 0.92 0.95 3.23%
P/EPS 9.99 12.37 17.92 17.47 14.78 353.33 20.17 -11.04%
EY 10.01 8.08 5.58 5.72 6.76 0.28 4.96 12.40%
DY 0.00 0.00 0.00 0.00 0.00 7.55 8.51 -
P/NAPS 0.84 0.91 1.25 0.73 0.37 0.74 0.69 3.32%

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