[FITTERS] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -5.25%
YoY- -66.4%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 350,733 303,127 366,076 382,456 347,284 472,501 410,515 -2.58%
PBT 21,045 1,573 -75 13,911 42,157 55,832 37,916 -9.34%
Tax -6,886 -4,945 -6,384 -6,279 -12,751 -16,339 -9,858 -5.80%
NP 14,159 -3,372 -6,459 7,632 29,406 39,493 28,058 -10.76%
-
NP to SH 15,474 -417 -4,300 10,113 30,096 39,215 27,898 -9.35%
-
Tax Rate 32.72% 314.37% - 45.14% 30.25% 29.26% 26.00% -
Total Cost 336,574 306,499 372,535 374,824 317,878 433,008 382,457 -2.10%
-
Net Worth 357,155 344,888 360,588 367,662 333,893 279,758 173,986 12.72%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 11,748 5,827 - -
Div Payout % - - - - 39.04% 14.86% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 357,155 344,888 360,588 367,662 333,893 279,758 173,986 12.72%
NOSH 480,497 480,497 480,497 479,289 451,879 291,385 224,440 13.52%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.04% -1.11% -1.76% 2.00% 8.47% 8.36% 6.83% -
ROE 4.33% -0.12% -1.19% 2.75% 9.01% 14.02% 16.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 78.77 65.76 76.85 79.80 76.85 162.16 182.91 -13.09%
EPS 3.48 -0.09 -0.90 2.11 6.66 9.15 12.43 -19.11%
DPS 0.00 0.00 0.00 0.00 2.60 2.00 0.00 -
NAPS 0.8021 0.7482 0.757 0.7671 0.7389 0.9601 0.7752 0.56%
Adjusted Per Share Value based on latest NOSH - 466,666
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.85 12.83 15.50 16.19 14.70 20.00 17.38 -2.58%
EPS 0.66 -0.02 -0.18 0.43 1.27 1.66 1.18 -9.22%
DPS 0.00 0.00 0.00 0.00 0.50 0.25 0.00 -
NAPS 0.1512 0.146 0.1527 0.1556 0.1414 0.1184 0.0737 12.71%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.40 0.405 0.405 0.485 0.62 0.77 0.61 -
P/RPS 0.51 0.62 0.53 0.61 0.81 0.47 0.33 7.52%
P/EPS 11.51 -447.69 -44.86 22.99 9.31 5.72 4.91 15.24%
EY 8.69 -0.22 -2.23 4.35 10.74 17.48 20.38 -13.23%
DY 0.00 0.00 0.00 0.00 4.19 2.60 0.00 -
P/NAPS 0.50 0.54 0.54 0.63 0.84 0.80 0.79 -7.33%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 24/02/17 25/02/16 27/02/15 24/02/14 27/02/13 -
Price 0.51 0.415 0.41 0.45 0.655 0.88 0.57 -
P/RPS 0.65 0.63 0.53 0.56 0.85 0.54 0.31 13.12%
P/EPS 14.68 -458.75 -45.42 21.33 9.83 6.54 4.59 21.37%
EY 6.81 -0.22 -2.20 4.69 10.17 15.29 21.81 -17.62%
DY 0.00 0.00 0.00 0.00 3.97 2.27 0.00 -
P/NAPS 0.64 0.55 0.54 0.59 0.89 0.92 0.74 -2.38%

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