[FITTERS] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.99%
YoY- 32.36%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 318,656 510,445 394,595 424,417 339,210 139,220 146,369 13.83%
PBT 22,871 56,806 48,971 31,543 27,998 12,331 26,527 -2.44%
Tax -8,107 -16,468 -13,150 -7,286 -7,772 -2,173 -966 42.53%
NP 14,764 40,338 35,821 24,257 20,226 10,158 25,561 -8.73%
-
NP to SH 16,424 40,222 35,910 24,653 18,626 10,084 24,218 -6.26%
-
Tax Rate 35.45% 28.99% 26.85% 23.10% 27.76% 17.62% 3.64% -
Total Cost 303,892 470,107 358,774 400,160 318,984 129,062 120,808 16.61%
-
Net Worth 363,607 29,903,518 246,225 173,600 147,488 0 110,536 21.94%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,700 11,904 - - - - - -
Div Payout % 16.44% 29.60% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 363,607 29,903,518 246,225 173,600 147,488 0 110,536 21.94%
NOSH 481,089 299,304 288,286 216,675 216,226 130,399 121,043 25.84%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.63% 7.90% 9.08% 5.72% 5.96% 7.30% 17.46% -
ROE 4.52% 0.13% 14.58% 14.20% 12.63% 0.00% 21.91% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 66.24 170.54 136.88 195.88 156.88 106.76 120.92 -9.53%
EPS 3.41 13.44 12.46 11.38 8.61 7.73 20.01 -25.53%
DPS 0.56 3.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 99.91 0.8541 0.8012 0.6821 0.00 0.9132 -3.10%
Adjusted Per Share Value based on latest NOSH - 216,675
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.49 21.61 16.70 17.97 14.36 5.89 6.20 13.82%
EPS 0.70 1.70 1.52 1.04 0.79 0.43 1.03 -6.23%
DPS 0.11 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 12.6595 0.1042 0.0735 0.0624 0.00 0.0468 21.93%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.555 0.99 0.735 0.69 1.02 0.55 0.31 -
P/RPS 0.84 0.58 0.54 0.35 0.65 0.52 0.26 21.57%
P/EPS 16.26 7.37 5.90 6.06 11.84 7.11 1.55 47.92%
EY 6.15 13.57 16.95 16.49 8.45 14.06 64.54 -32.40%
DY 1.01 4.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.01 0.86 0.86 1.50 0.00 0.34 13.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 26/08/13 13/08/12 22/08/11 16/08/10 20/08/09 -
Price 0.475 1.36 0.72 0.73 0.855 0.65 0.34 -
P/RPS 0.72 0.80 0.53 0.37 0.55 0.61 0.28 17.03%
P/EPS 13.91 10.12 5.78 6.42 9.93 8.41 1.70 41.93%
EY 7.19 9.88 17.30 15.59 10.07 11.90 58.85 -29.54%
DY 1.18 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.01 0.84 0.91 1.25 0.00 0.37 9.27%

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