[FITTERS] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 188.26%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 190,391 219,019 181,075 197,376 219,447 69,993 56,999 22.25%
PBT 9,786 29,072 28,098 17,236 15,412 6,344 3,989 16.12%
Tax -2,808 -7,452 -7,323 -4,218 -4,368 -1,536 -1,038 18.03%
NP 6,978 21,620 20,775 13,018 11,044 4,808 2,951 15.41%
-
NP to SH 8,130 21,802 20,795 12,773 10,314 4,849 2,782 19.56%
-
Tax Rate 28.69% 25.63% 26.06% 24.47% 28.34% 24.21% 26.02% -
Total Cost 183,413 197,399 160,300 184,358 208,403 65,185 54,048 22.57%
-
Net Worth 363,588 29,920,849 246,338 173,453 147,488 116,714 110,457 21.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 119 - - - - - -
Div Payout % - 0.55% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 363,588 29,920,849 246,338 173,453 147,488 116,714 110,457 21.95%
NOSH 481,065 299,478 288,418 216,491 216,226 130,349 120,956 25.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.67% 9.87% 11.47% 6.60% 5.03% 6.87% 5.18% -
ROE 2.24% 0.07% 8.44% 7.36% 6.99% 4.15% 2.52% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 39.58 73.13 62.78 91.17 101.49 53.70 47.12 -2.86%
EPS 1.69 7.28 7.21 5.90 4.77 3.72 2.30 -5.00%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 99.91 0.8541 0.8012 0.6821 0.8954 0.9132 -3.10%
Adjusted Per Share Value based on latest NOSH - 216,675
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.06 9.27 7.67 8.36 9.29 2.96 2.41 22.27%
EPS 0.34 0.92 0.88 0.54 0.44 0.21 0.12 18.94%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 12.6668 0.1043 0.0734 0.0624 0.0494 0.0468 21.93%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.555 0.99 0.735 0.69 1.02 0.55 0.31 -
P/RPS 1.40 1.35 1.17 0.76 1.01 1.02 0.66 13.34%
P/EPS 32.84 13.60 10.19 11.69 21.38 14.78 13.48 15.99%
EY 3.05 7.35 9.81 8.55 4.68 6.76 7.42 -13.76%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.01 0.86 0.86 1.50 0.61 0.34 13.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 26/08/13 13/08/12 22/08/11 16/08/10 20/08/09 -
Price 0.475 1.36 0.72 0.73 0.855 0.65 0.34 -
P/RPS 1.20 1.86 1.15 0.80 0.84 1.21 0.72 8.88%
P/EPS 28.11 18.68 9.99 12.37 17.92 17.47 14.78 11.30%
EY 3.56 5.35 10.01 8.08 5.58 5.72 6.76 -10.13%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.01 0.84 0.91 1.25 0.73 0.37 9.27%

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