[FITTERS] YoY 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- 88.26%
YoY- 81.98%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 104,674 102,075 111,313 108,608 116,700 34,963 32,856 21.29%
PBT 5,105 16,437 16,397 11,247 7,153 2,976 2,214 14.93%
Tax -937 -4,065 -4,165 -2,746 -2,095 -714 -696 5.07%
NP 4,168 12,372 12,232 8,501 5,058 2,262 1,518 18.32%
-
NP to SH 4,859 12,481 12,281 8,342 4,584 2,282 1,392 23.15%
-
Tax Rate 18.35% 24.73% 25.40% 24.42% 29.29% 23.99% 31.44% -
Total Cost 100,506 89,703 99,081 100,107 111,642 32,701 31,338 21.42%
-
Net Worth 363,607 29,903,518 246,225 173,600 147,488 116,760 110,536 21.94%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 59 - - - - - -
Div Payout % - 0.48% - - - - - -
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 363,607 29,903,518 246,225 173,600 147,488 116,760 110,536 21.94%
NOSH 481,089 299,304 288,286 216,675 216,226 130,399 121,043 25.84%
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 3.98% 12.12% 10.99% 7.83% 4.33% 6.47% 4.62% -
ROE 1.34% 0.04% 4.99% 4.81% 3.11% 1.95% 1.26% -
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 21.76 34.10 38.61 50.12 53.97 26.81 27.14 -3.61%
EPS 1.01 4.17 4.26 3.85 2.12 1.75 1.15 -2.13%
DPS 0.00 0.02 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 4.43 4.32 4.71 4.60 4.94 1.48 1.39 21.29%
EPS 0.21 0.53 0.52 0.35 0.19 0.10 0.06 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 12.6595 0.1042 0.0735 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 2.55 2.90 1.90 1.38 1.89 2.05 1.14 14.35%
P/EPS 54.95 23.74 17.25 17.92 48.11 31.43 26.96 12.59%
EY 1.82 4.21 5.80 5.58 2.08 3.18 3.71 -11.18%
DY 0.00 0.02 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 2.18 3.99 1.86 1.46 1.58 2.42 1.25 9.70%
P/EPS 47.03 32.61 16.90 18.96 40.33 37.14 29.57 8.03%
EY 2.13 3.07 5.92 5.27 2.48 2.69 3.38 -7.40%
DY 0.00 0.01 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