[FITTERS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 14.68%
YoY- -60.45%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 391,890 432,509 257,473 137,113 156,625 152,797 127,563 20.54%
PBT 43,821 27,449 23,821 11,569 26,010 6,564 13,908 21.05%
Tax -11,731 -6,635 -6,391 -2,155 -1,086 -2,763 -4,066 19.29%
NP 32,090 20,814 17,430 9,414 24,924 3,801 9,842 21.75%
-
NP to SH 31,971 20,895 16,324 9,194 23,244 3,860 9,250 22.93%
-
Tax Rate 26.77% 24.17% 26.83% 18.63% 4.18% 42.09% 29.23% -
Total Cost 359,800 411,695 240,043 127,699 131,701 148,996 117,721 20.44%
-
Net Worth 232,994 163,903 142,168 0 108,843 93,974 84,320 18.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 5,225 5,000 - -
Div Payout % - - - - 22.48% 129.53% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 232,994 163,903 142,168 0 108,843 93,974 84,320 18.44%
NOSH 288,610 216,146 216,226 126,453 120,869 131,764 124,568 15.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.19% 4.81% 6.77% 6.87% 15.91% 2.49% 7.72% -
ROE 13.72% 12.75% 11.48% 0.00% 21.36% 4.11% 10.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 135.79 200.10 119.08 108.43 129.58 115.96 102.40 4.81%
EPS 11.08 9.67 7.55 7.27 19.23 2.93 7.43 6.88%
DPS 0.00 0.00 0.00 0.00 4.32 3.79 0.00 -
NAPS 0.8073 0.7583 0.6575 0.00 0.9005 0.7132 0.6769 2.97%
Adjusted Per Share Value based on latest NOSH - 126,453
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.65 18.37 10.94 5.82 6.65 6.49 5.42 20.54%
EPS 1.36 0.89 0.69 0.39 0.99 0.16 0.39 23.12%
DPS 0.00 0.00 0.00 0.00 0.22 0.21 0.00 -
NAPS 0.099 0.0696 0.0604 0.00 0.0462 0.0399 0.0358 18.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.58 0.75 0.92 0.43 0.25 0.42 0.49 -
P/RPS 0.43 0.37 0.77 0.40 0.19 0.36 0.48 -1.81%
P/EPS 5.24 7.76 12.19 5.91 1.30 14.34 6.60 -3.76%
EY 19.10 12.89 8.21 16.91 76.92 6.97 15.15 3.93%
DY 0.00 0.00 0.00 0.00 17.29 9.03 0.00 -
P/NAPS 0.72 0.99 1.40 0.00 0.28 0.59 0.72 0.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 16/05/12 12/05/11 17/05/10 27/05/09 26/05/08 08/06/07 -
Price 0.81 0.71 1.13 0.42 0.30 0.38 0.52 -
P/RPS 0.60 0.35 0.95 0.39 0.23 0.33 0.51 2.74%
P/EPS 7.31 7.34 14.97 5.78 1.56 12.97 7.00 0.72%
EY 13.68 13.62 6.68 17.31 64.10 7.71 14.28 -0.71%
DY 0.00 0.00 0.00 0.00 14.41 9.99 0.00 -
P/NAPS 1.00 0.94 1.72 0.00 0.33 0.53 0.77 4.44%

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