[FITTERS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.16%
YoY- 89.37%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 441,675 427,058 404,502 412,594 154,497 127,161 171,207 17.10%
PBT 53,683 55,702 32,112 30,236 14,063 -195 32,772 8.56%
Tax -16,339 -14,572 -7,134 -8,688 -2,973 -988 -2,429 37.37%
NP 37,344 41,130 24,978 21,548 11,090 -1,183 30,343 3.51%
-
NP to SH 37,451 41,225 24,886 20,518 10,835 -2,422 29,636 3.97%
-
Tax Rate 30.44% 26.16% 22.22% 28.73% 21.14% - 7.41% -
Total Cost 404,331 385,928 379,524 391,046 143,407 128,344 140,864 19.20%
-
Net Worth 302,272 258,729 176,266 152,757 125,519 0 119,739 16.68%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 11,904 - - - - - 5,225 14.70%
Div Payout % 31.79% - - - - - 17.63% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 302,272 258,729 176,266 152,757 125,519 0 119,739 16.68%
NOSH 302,272 289,827 216,863 216,095 206,718 121,474 131,135 14.92%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.46% 9.63% 6.18% 5.22% 7.18% -0.93% 17.72% -
ROE 12.39% 15.93% 14.12% 13.43% 8.63% 0.00% 24.75% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 146.12 147.35 186.52 190.93 74.74 104.68 130.56 1.89%
EPS 12.39 14.22 11.48 9.49 5.24 -1.99 22.60 -9.52%
DPS 3.94 0.00 0.00 0.00 0.00 0.00 3.98 -0.16%
NAPS 1.00 0.8927 0.8128 0.7069 0.6072 0.00 0.9131 1.52%
Adjusted Per Share Value based on latest NOSH - 216,095
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.76 18.14 17.18 17.53 6.56 5.40 7.27 17.10%
EPS 1.59 1.75 1.06 0.87 0.46 -0.10 1.26 3.95%
DPS 0.51 0.00 0.00 0.00 0.00 0.00 0.22 15.03%
NAPS 0.1284 0.1099 0.0749 0.0649 0.0533 0.00 0.0509 16.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.34 0.70 0.68 0.75 0.66 0.35 0.30 -
P/RPS 0.92 0.48 0.36 0.39 0.88 0.33 0.23 25.97%
P/EPS 10.82 4.92 5.93 7.90 12.59 -17.55 1.33 41.79%
EY 9.25 20.32 16.88 12.66 7.94 -5.70 75.33 -29.48%
DY 2.94 0.00 0.00 0.00 0.00 0.00 13.28 -22.21%
P/NAPS 1.34 0.78 0.84 1.06 1.09 0.00 0.33 26.29%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 20/11/09 24/11/08 -
Price 0.72 0.75 0.62 0.85 0.67 0.36 0.25 -
P/RPS 0.49 0.51 0.33 0.45 0.90 0.34 0.19 17.09%
P/EPS 5.81 5.27 5.40 8.95 12.78 -18.06 1.11 31.75%
EY 17.21 18.97 18.51 11.17 7.82 -5.54 90.40 -24.14%
DY 5.47 0.00 0.00 0.00 0.00 0.00 15.94 -16.32%
P/NAPS 0.72 0.84 0.76 1.20 1.10 0.00 0.27 17.75%

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