[FITTERS] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 21.47%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 472,501 410,896 446,488 189,756 126,226 163,789 146,452 21.53%
PBT 55,832 38,109 29,719 18,930 9,976 24,521 8,598 36.54%
Tax -16,339 -10,045 -7,436 -4,940 -1,675 -1,165 -2,749 34.55%
NP 39,493 28,064 22,283 13,990 8,301 23,356 5,849 37.44%
-
NP to SH 39,215 27,888 22,194 13,161 8,017 21,630 5,529 38.57%
-
Tax Rate 29.26% 26.36% 25.02% 26.10% 16.79% 4.75% 31.97% -
Total Cost 433,008 382,832 424,205 175,766 117,925 140,433 140,603 20.59%
-
Net Worth 279,902 174,108 160,517 135,068 71,157 111,799 92,129 20.32%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 5,225 5,000 -
Div Payout % - - - - - 24.16% 90.43% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 279,902 174,108 160,517 135,068 71,157 111,799 92,129 20.32%
NOSH 291,534 224,598 216,534 211,473 122,664 126,084 128,439 14.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.36% 6.83% 4.99% 7.37% 6.58% 14.26% 3.99% -
ROE 14.01% 16.02% 13.83% 9.74% 11.27% 19.35% 6.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 162.07 182.95 206.20 89.73 102.90 129.90 114.02 6.03%
EPS 13.45 12.42 10.25 6.22 6.54 17.16 4.30 20.91%
DPS 0.00 0.00 0.00 0.00 0.00 4.14 3.89 -
NAPS 0.9601 0.7752 0.7413 0.6387 0.5801 0.8867 0.7173 4.97%
Adjusted Per Share Value based on latest NOSH - 211,473
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.00 17.40 18.90 8.03 5.34 6.93 6.20 21.53%
EPS 1.66 1.18 0.94 0.56 0.34 0.92 0.23 38.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.21 -
NAPS 0.1185 0.0737 0.068 0.0572 0.0301 0.0473 0.039 20.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.77 0.61 0.85 0.71 0.38 0.29 0.44 -
P/RPS 0.48 0.33 0.41 0.79 0.37 0.22 0.39 3.51%
P/EPS 5.72 4.91 8.29 11.41 5.81 1.69 10.22 -9.21%
EY 17.47 20.36 12.06 8.77 17.20 59.16 9.78 10.14%
DY 0.00 0.00 0.00 0.00 0.00 14.29 8.85 -
P/NAPS 0.80 0.79 1.15 1.11 0.66 0.33 0.61 4.61%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 27/02/13 22/02/12 14/02/11 25/02/10 24/02/09 28/02/08 -
Price 0.88 0.57 0.86 0.82 0.39 0.25 0.35 -
P/RPS 0.54 0.31 0.42 0.91 0.38 0.19 0.31 9.68%
P/EPS 6.54 4.59 8.39 13.18 5.97 1.46 8.13 -3.55%
EY 15.29 21.78 11.92 7.59 16.76 68.62 12.30 3.68%
DY 0.00 0.00 0.00 0.00 0.00 16.58 11.12 -
P/NAPS 0.92 0.74 1.16 1.28 0.67 0.28 0.49 11.05%

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