[FITTERS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.87%
YoY- 111.4%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 82,065 93,123 63,053 131,823 99,360 119,275 45,891 10.16%
PBT 3,541 3,792 10,239 13,362 6,631 6,062 3,824 -1.27%
Tax -1,729 -1,725 -3,172 -3,301 -1,879 -2,031 -1,115 7.57%
NP 1,812 2,067 7,067 10,061 4,752 4,031 2,709 -6.47%
-
NP to SH 2,235 2,543 7,315 10,086 4,771 4,538 2,646 -2.77%
-
Tax Rate 48.83% 45.49% 30.98% 24.70% 28.34% 33.50% 29.16% -
Total Cost 80,253 91,056 55,986 121,762 94,608 115,244 43,182 10.87%
-
Net Worth 366,349 370,798 315,784 258,729 176,266 152,757 125,519 19.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 366,349 370,798 315,784 258,729 176,266 152,757 125,519 19.52%
NOSH 475,531 479,811 302,272 289,827 216,863 216,095 206,718 14.88%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.21% 2.22% 11.21% 7.63% 4.78% 3.38% 5.90% -
ROE 0.61% 0.69% 2.32% 3.90% 2.71% 2.97% 2.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.26 19.41 20.86 45.48 45.82 55.20 22.20 -4.10%
EPS 0.47 0.53 2.42 3.48 2.20 2.10 1.28 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7704 0.7728 1.0447 0.8927 0.8128 0.7069 0.6072 4.04%
Adjusted Per Share Value based on latest NOSH - 289,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.47 3.94 2.67 5.58 4.21 5.05 1.94 10.16%
EPS 0.09 0.11 0.31 0.43 0.20 0.19 0.11 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.157 0.1337 0.1095 0.0746 0.0647 0.0531 19.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.42 0.505 1.34 0.70 0.68 0.75 0.66 -
P/RPS 2.43 2.60 6.42 1.54 1.48 1.36 2.97 -3.28%
P/EPS 89.36 95.28 55.37 20.11 30.91 35.71 51.56 9.58%
EY 1.12 1.05 1.81 4.97 3.24 2.80 1.94 -8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 1.28 0.78 0.84 1.06 1.09 -10.76%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 -
Price 0.41 0.485 0.72 0.75 0.62 0.85 0.67 -
P/RPS 2.38 2.50 3.45 1.65 1.35 1.54 3.02 -3.88%
P/EPS 87.23 91.51 29.75 21.55 28.18 40.48 52.34 8.87%
EY 1.15 1.09 3.36 4.64 3.55 2.47 1.91 -8.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.69 0.84 0.76 1.20 1.10 -11.44%

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