[FITTERS] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.0%
YoY- 71.5%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 63,053 131,823 99,360 119,275 45,891 30,614 49,822 4.00%
PBT 10,239 13,362 6,631 6,062 3,824 2,092 28,814 -15.83%
Tax -3,172 -3,301 -1,879 -2,031 -1,115 -315 -293 48.70%
NP 7,067 10,061 4,752 4,031 2,709 1,777 28,521 -20.73%
-
NP to SH 7,315 10,086 4,771 4,538 2,646 1,895 28,535 -20.28%
-
Tax Rate 30.98% 24.70% 28.34% 33.50% 29.16% 15.06% 1.02% -
Total Cost 55,986 121,762 94,608 115,244 43,182 28,837 21,301 17.46%
-
Net Worth 315,784 258,729 176,266 152,757 125,519 107,359 119,739 17.53%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 315,784 258,729 176,266 152,757 125,519 107,359 119,739 17.53%
NOSH 302,272 289,827 216,863 216,095 206,718 121,474 131,135 14.92%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.21% 7.63% 4.78% 3.38% 5.90% 5.80% 57.25% -
ROE 2.32% 3.90% 2.71% 2.97% 2.11% 1.77% 23.83% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 20.86 45.48 45.82 55.20 22.20 25.20 37.99 -9.50%
EPS 2.42 3.48 2.20 2.10 1.28 1.56 21.76 -30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0447 0.8927 0.8128 0.7069 0.6072 0.8838 0.9131 2.26%
Adjusted Per Share Value based on latest NOSH - 216,095
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.67 5.58 4.21 5.05 1.94 1.30 2.11 3.99%
EPS 0.31 0.43 0.20 0.19 0.11 0.08 1.21 -20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1095 0.0746 0.0647 0.0531 0.0454 0.0507 17.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.34 0.70 0.68 0.75 0.66 0.35 0.30 -
P/RPS 6.42 1.54 1.48 1.36 2.97 1.39 0.79 41.76%
P/EPS 55.37 20.11 30.91 35.71 51.56 22.44 1.38 84.97%
EY 1.81 4.97 3.24 2.80 1.94 4.46 72.53 -45.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.78 0.84 1.06 1.09 0.40 0.33 25.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 20/11/09 24/11/08 -
Price 0.72 0.75 0.62 0.85 0.67 0.36 0.25 -
P/RPS 3.45 1.65 1.35 1.54 3.02 1.43 0.66 31.72%
P/EPS 29.75 21.55 28.18 40.48 52.34 23.08 1.15 71.93%
EY 3.36 4.64 3.55 2.47 1.91 4.33 87.04 -41.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.76 1.20 1.10 0.41 0.27 16.91%

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