[FITTERS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -17.37%
YoY- -19.51%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 77,857 98,942 65,212 159,603 113,779 107,766 74,152 0.81%
PBT -9,545 333 2,846 14,372 14,049 8,245 8,905 -
Tax -1,024 -1,746 -2,127 -5,715 -3,761 -1,037 -2,066 -11.03%
NP -10,569 -1,413 719 8,657 10,288 7,208 6,839 -
-
NP to SH -9,986 -560 979 8,334 10,354 7,342 6,027 -
-
Tax Rate - 524.32% 74.74% 39.76% 26.77% 12.58% 23.20% -
Total Cost 88,426 100,355 64,493 150,946 103,491 100,558 67,313 4.64%
-
Net Worth 360,588 357,979 332,504 279,902 174,108 160,517 135,068 17.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 2,700 - - - - -
Div Payout % - - 275.79% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 360,588 357,979 332,504 279,902 174,108 160,517 135,068 17.76%
NOSH 480,497 466,666 449,999 291,534 224,598 216,534 211,473 14.64%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -13.57% -1.43% 1.10% 5.42% 9.04% 6.69% 9.22% -
ROE -2.77% -0.16% 0.29% 2.98% 5.95% 4.57% 4.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.34 21.20 14.49 54.75 50.66 49.77 35.06 -11.93%
EPS -2.10 -0.12 0.22 1.94 4.61 3.39 2.85 -
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.7671 0.7389 0.9601 0.7752 0.7413 0.6387 2.86%
Adjusted Per Share Value based on latest NOSH - 291,534
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.30 4.19 2.76 6.76 4.82 4.56 3.14 0.83%
EPS -0.42 -0.02 0.04 0.35 0.44 0.31 0.26 -
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1515 0.1408 0.1185 0.0737 0.068 0.0572 17.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.405 0.485 0.62 0.77 0.61 0.85 0.71 -
P/RPS 2.48 2.29 4.28 1.41 1.20 1.71 2.02 3.47%
P/EPS -19.32 -404.17 284.98 26.94 13.23 25.07 24.91 -
EY -5.18 -0.25 0.35 3.71 7.56 3.99 4.01 -
DY 0.00 0.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.84 0.80 0.79 1.15 1.11 -11.30%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 27/02/15 24/02/14 27/02/13 22/02/12 14/02/11 -
Price 0.41 0.45 0.655 0.88 0.57 0.86 0.82 -
P/RPS 2.51 2.12 4.52 1.61 1.13 1.73 2.34 1.17%
P/EPS -19.56 -375.00 301.07 30.78 12.36 25.36 28.77 -
EY -5.11 -0.27 0.33 3.25 8.09 3.94 3.48 -
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.89 0.92 0.74 1.16 1.28 -13.38%

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