[FITTERS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.1%
YoY- 84.71%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 510,445 394,595 424,417 339,210 139,220 146,369 158,629 21.49%
PBT 56,806 48,971 31,543 27,998 12,331 26,527 5,801 46.24%
Tax -16,468 -13,150 -7,286 -7,772 -2,173 -966 -3,012 32.71%
NP 40,338 35,821 24,257 20,226 10,158 25,561 2,789 56.05%
-
NP to SH 40,222 35,910 24,653 18,626 10,084 24,218 2,803 55.85%
-
Tax Rate 28.99% 26.85% 23.10% 27.76% 17.62% 3.64% 51.92% -
Total Cost 470,107 358,774 400,160 318,984 129,062 120,808 155,840 20.19%
-
Net Worth 29,903,518 246,225 173,600 147,488 0 110,536 93,540 161.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 11,904 - - - - - 5,225 14.70%
Div Payout % 29.60% - - - - - 186.41% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 29,903,518 246,225 173,600 147,488 0 110,536 93,540 161.37%
NOSH 299,304 288,286 216,675 216,226 130,399 121,043 130,625 14.81%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.90% 9.08% 5.72% 5.96% 7.30% 17.46% 1.76% -
ROE 0.13% 14.58% 14.20% 12.63% 0.00% 21.91% 3.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 170.54 136.88 195.88 156.88 106.76 120.92 121.44 5.81%
EPS 13.44 12.46 11.38 8.61 7.73 20.01 2.15 35.70%
DPS 3.98 0.00 0.00 0.00 0.00 0.00 4.00 -0.08%
NAPS 99.91 0.8541 0.8012 0.6821 0.00 0.9132 0.7161 127.65%
Adjusted Per Share Value based on latest NOSH - 216,226
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.61 16.70 17.97 14.36 5.89 6.20 6.72 21.48%
EPS 1.70 1.52 1.04 0.79 0.43 1.03 0.12 55.52%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.22 14.65%
NAPS 12.6595 0.1042 0.0735 0.0624 0.00 0.0468 0.0396 161.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.99 0.735 0.69 1.02 0.55 0.31 0.37 -
P/RPS 0.58 0.54 0.35 0.65 0.52 0.26 0.30 11.60%
P/EPS 7.37 5.90 6.06 11.84 7.11 1.55 17.24 -13.20%
EY 13.57 16.95 16.49 8.45 14.06 64.54 5.80 15.21%
DY 4.02 0.00 0.00 0.00 0.00 0.00 10.81 -15.19%
P/NAPS 0.01 0.86 0.86 1.50 0.00 0.34 0.52 -48.22%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 26/08/13 13/08/12 22/08/11 16/08/10 20/08/09 11/08/08 -
Price 1.36 0.72 0.73 0.855 0.65 0.34 0.53 -
P/RPS 0.80 0.53 0.37 0.55 0.61 0.28 0.44 10.47%
P/EPS 10.12 5.78 6.42 9.93 8.41 1.70 24.70 -13.81%
EY 9.88 17.30 15.59 10.07 11.90 58.85 4.05 16.01%
DY 2.92 0.00 0.00 0.00 0.00 0.00 7.55 -14.63%
P/NAPS 0.01 0.84 0.91 1.25 0.00 0.37 0.74 -51.17%

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