[FITTERS] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 80.41%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 472,501 410,515 446,488 190,036 126,226 163,341 146,452 21.53%
PBT 55,832 37,916 29,719 19,073 9,976 24,947 8,598 36.54%
Tax -16,339 -9,858 -7,436 -4,717 -1,675 -1,352 -2,749 34.55%
NP 39,493 28,058 22,283 14,356 8,301 23,595 5,849 37.44%
-
NP to SH 39,215 27,898 22,194 13,522 8,017 21,870 5,529 38.57%
-
Tax Rate 29.26% 26.00% 25.02% 24.73% 16.79% 5.42% 31.97% -
Total Cost 433,008 382,457 424,205 175,680 117,925 139,746 140,603 20.59%
-
Net Worth 279,758 173,986 160,500 135,368 71,187 115,223 92,278 20.28%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,827 - - - - - - -
Div Payout % 14.86% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 279,758 173,986 160,500 135,368 71,187 115,223 92,278 20.28%
NOSH 291,385 224,440 216,512 211,943 122,715 129,946 128,646 14.58%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.36% 6.83% 4.99% 7.55% 6.58% 14.45% 3.99% -
ROE 14.02% 16.03% 13.83% 9.99% 11.26% 18.98% 5.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 162.16 182.91 206.22 89.66 102.86 125.70 113.84 6.06%
EPS 9.15 12.43 10.26 6.38 4.14 16.83 4.30 13.39%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9601 0.7752 0.7413 0.6387 0.5801 0.8867 0.7173 4.97%
Adjusted Per Share Value based on latest NOSH - 211,473
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.00 17.38 18.90 8.05 5.34 6.91 6.20 21.53%
EPS 1.66 1.18 0.94 0.57 0.34 0.93 0.23 38.97%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.0737 0.0679 0.0573 0.0301 0.0488 0.0391 20.26%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.77 0.61 0.85 0.71 0.38 0.29 0.44 -
P/RPS 0.47 0.33 0.41 0.79 0.37 0.23 0.39 3.15%
P/EPS 5.72 4.91 8.29 11.13 5.82 1.72 10.24 -9.24%
EY 17.48 20.38 12.06 8.99 17.19 58.03 9.77 10.17%
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 1.15 1.11 0.66 0.33 0.61 4.61%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 27/02/13 22/02/12 14/02/11 25/02/10 24/02/09 28/02/08 -
Price 0.88 0.57 0.86 0.82 0.39 0.25 0.35 -
P/RPS 0.54 0.31 0.42 0.91 0.38 0.20 0.31 9.68%
P/EPS 6.54 4.59 8.39 12.85 5.97 1.49 8.14 -3.57%
EY 15.29 21.81 11.92 7.78 16.75 67.32 12.28 3.71%
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 1.16 1.28 0.67 0.28 0.49 11.05%

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