[FITTERS] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -17.77%
YoY- 92.15%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 107,588 85,717 116,944 69,762 88,768 102,747 35,030 20.54%
PBT 4,426 4,681 12,635 11,701 5,989 8,259 3,368 4.65%
Tax -1,679 -1,871 -3,387 -3,158 -1,472 -2,273 -822 12.62%
NP 2,747 2,810 9,248 8,543 4,517 5,986 2,546 1.27%
-
NP to SH 3,021 3,271 9,321 8,514 4,431 5,730 2,567 2.74%
-
Tax Rate 37.93% 39.97% 26.81% 26.99% 24.58% 27.52% 24.41% -
Total Cost 104,841 82,907 107,696 61,219 84,251 96,761 32,484 21.54%
-
Net Worth 367,315 371,980 295,845 232,994 163,903 142,168 116,071 21.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 59 - - - - -
Div Payout % - - 0.63% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 367,315 371,980 295,845 232,994 163,903 142,168 116,071 21.14%
NOSH 479,523 481,029 295,904 288,610 216,146 216,226 126,453 24.85%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.55% 3.28% 7.91% 12.25% 5.09% 5.83% 7.27% -
ROE 0.82% 0.88% 3.15% 3.65% 2.70% 4.03% 2.21% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.44 17.82 39.52 24.17 41.07 47.52 27.70 -3.44%
EPS 0.63 0.68 3.15 2.95 2.05 2.65 2.03 -17.70%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.766 0.7733 0.9998 0.8073 0.7583 0.6575 0.9179 -2.96%
Adjusted Per Share Value based on latest NOSH - 288,610
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.57 3.64 4.97 2.96 3.77 4.36 1.49 20.51%
EPS 0.13 0.14 0.40 0.36 0.19 0.24 0.11 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.158 0.1257 0.099 0.0696 0.0604 0.0493 21.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.47 0.635 0.97 0.58 0.75 0.92 0.43 -
P/RPS 2.09 3.56 2.45 2.40 1.83 1.94 1.55 5.10%
P/EPS 74.60 93.38 30.79 19.66 36.59 34.72 21.18 23.32%
EY 1.34 1.07 3.25 5.09 2.73 2.88 4.72 -18.91%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.97 0.72 0.99 1.40 0.47 4.43%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 01/06/16 25/05/15 21/05/14 27/05/13 16/05/12 12/05/11 17/05/10 -
Price 0.435 0.60 1.01 0.81 0.71 1.13 0.42 -
P/RPS 1.94 3.37 2.56 3.35 1.73 2.38 1.52 4.14%
P/EPS 69.05 88.24 32.06 27.46 34.63 42.64 20.69 22.22%
EY 1.45 1.13 3.12 3.64 2.89 2.35 4.83 -18.15%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.78 1.01 1.00 0.94 1.72 0.46 3.63%

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