[FITTERS] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.06%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 382,486 347,284 472,501 410,896 446,488 189,756 126,226 20.28%
PBT 14,859 42,157 55,832 38,109 29,719 18,930 9,976 6.86%
Tax -7,988 -12,751 -16,339 -10,045 -7,436 -4,940 -1,675 29.72%
NP 6,871 29,406 39,493 28,064 22,283 13,990 8,301 -3.10%
-
NP to SH 9,278 30,096 39,215 27,888 22,194 13,161 8,017 2.46%
-
Tax Rate 53.76% 30.25% 29.26% 26.36% 25.02% 26.10% 16.79% -
Total Cost 375,615 317,878 433,008 382,832 424,205 175,766 117,925 21.28%
-
Net Worth 357,979 332,504 279,902 174,108 160,517 135,068 71,157 30.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,800 14,604 - - - - - -
Div Payout % 30.18% 48.53% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 357,979 332,504 279,902 174,108 160,517 135,068 71,157 30.88%
NOSH 466,666 449,999 291,534 224,598 216,534 211,473 122,664 24.93%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.80% 8.47% 8.36% 6.83% 4.99% 7.37% 6.58% -
ROE 2.59% 9.05% 14.01% 16.02% 13.83% 9.74% 11.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 81.96 77.17 162.07 182.95 206.20 89.73 102.90 -3.71%
EPS 1.99 6.69 13.45 12.42 10.25 6.22 6.54 -17.98%
DPS 0.60 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7671 0.7389 0.9601 0.7752 0.7413 0.6387 0.5801 4.76%
Adjusted Per Share Value based on latest NOSH - 224,598
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.19 14.70 20.00 17.40 18.90 8.03 5.34 20.29%
EPS 0.39 1.27 1.66 1.18 0.94 0.56 0.34 2.31%
DPS 0.12 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1408 0.1185 0.0737 0.068 0.0572 0.0301 30.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.485 0.62 0.77 0.61 0.85 0.71 0.38 -
P/RPS 0.59 0.80 0.48 0.33 0.41 0.79 0.37 8.08%
P/EPS 24.39 9.27 5.72 4.91 8.29 11.41 5.81 26.99%
EY 4.10 10.79 17.47 20.36 12.06 8.77 17.20 -21.24%
DY 1.24 5.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.84 0.80 0.79 1.15 1.11 0.66 -0.77%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 24/02/14 27/02/13 22/02/12 14/02/11 25/02/10 -
Price 0.45 0.655 0.88 0.57 0.86 0.82 0.39 -
P/RPS 0.55 0.85 0.54 0.31 0.42 0.91 0.38 6.35%
P/EPS 22.63 9.79 6.54 4.59 8.39 13.18 5.97 24.85%
EY 4.42 10.21 15.29 21.78 11.92 7.59 16.76 -19.91%
DY 1.33 4.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.92 0.74 1.16 1.28 0.67 -2.09%

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