[FITTERS] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -67.98%
YoY- 84.68%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 69,762 88,768 102,747 35,030 24,143 31,307 24,962 18.66%
PBT 11,701 5,989 8,259 3,368 1,775 286 2,320 30.92%
Tax -3,158 -1,472 -2,273 -822 -342 -421 -407 40.65%
NP 8,543 4,517 5,986 2,546 1,433 -135 1,913 28.29%
-
NP to SH 8,514 4,431 5,730 2,567 1,390 -224 1,445 34.35%
-
Tax Rate 26.99% 24.58% 27.52% 24.41% 19.27% 147.20% 17.54% -
Total Cost 61,219 84,251 96,761 32,484 22,710 31,442 23,049 17.66%
-
Net Worth 232,994 163,903 142,168 116,071 108,843 93,974 84,320 18.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 232,994 163,903 142,168 116,071 108,843 93,974 84,320 18.44%
NOSH 288,610 216,146 216,226 126,453 120,869 131,764 124,568 15.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.25% 5.09% 5.83% 7.27% 5.94% -0.43% 7.66% -
ROE 3.65% 2.70% 4.03% 2.21% 1.28% -0.24% 1.71% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.17 41.07 47.52 27.70 19.97 23.76 20.04 3.16%
EPS 2.95 2.05 2.65 2.03 1.15 -0.17 1.16 16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8073 0.7583 0.6575 0.9179 0.9005 0.7132 0.6769 2.97%
Adjusted Per Share Value based on latest NOSH - 126,453
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.95 3.76 4.35 1.48 1.02 1.33 1.06 18.58%
EPS 0.36 0.19 0.24 0.11 0.06 -0.01 0.06 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.0694 0.0602 0.0491 0.0461 0.0398 0.0357 18.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.58 0.75 0.92 0.43 0.25 0.42 0.49 -
P/RPS 2.40 1.83 1.94 1.55 1.25 1.77 2.45 -0.34%
P/EPS 19.66 36.59 34.72 21.18 21.74 -247.06 42.24 -11.95%
EY 5.09 2.73 2.88 4.72 4.60 -0.40 2.37 13.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.99 1.40 0.47 0.28 0.59 0.72 0.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 16/05/12 12/05/11 17/05/10 27/05/09 26/05/08 08/06/07 -
Price 0.81 0.71 1.13 0.42 0.30 0.38 0.52 -
P/RPS 3.35 1.73 2.38 1.52 1.50 1.60 2.59 4.37%
P/EPS 27.46 34.63 42.64 20.69 26.09 -223.53 44.83 -7.83%
EY 3.64 2.89 2.35 4.83 3.83 -0.45 2.23 8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 1.72 0.46 0.33 0.53 0.77 4.44%

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