[FITTERS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -5.85%
YoY- 28.0%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 316,057 519,683 391,890 432,509 257,473 137,113 156,625 12.40%
PBT 34,203 56,766 43,821 27,449 23,821 11,569 26,010 4.66%
Tax -11,235 -16,568 -11,731 -6,635 -6,391 -2,155 -1,086 47.58%
NP 22,968 40,198 32,090 20,814 17,430 9,414 24,924 -1.35%
-
NP to SH 24,046 40,022 31,971 20,895 16,324 9,194 23,244 0.56%
-
Tax Rate 32.85% 29.19% 26.77% 24.17% 26.83% 18.63% 4.18% -
Total Cost 293,089 479,485 359,800 411,695 240,043 127,699 131,701 14.25%
-
Net Worth 371,980 0 232,994 163,903 142,168 0 108,843 22.71%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,686 5,918 - - - - 5,225 8.83%
Div Payout % 36.12% 14.79% - - - - 22.48% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 371,980 0 232,994 163,903 142,168 0 108,843 22.71%
NOSH 481,029 295,904 288,610 216,146 216,226 126,453 120,869 25.87%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.27% 7.74% 8.19% 4.81% 6.77% 6.87% 15.91% -
ROE 6.46% 0.00% 13.72% 12.75% 11.48% 0.00% 21.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 65.70 175.63 135.79 200.10 119.08 108.43 129.58 -10.69%
EPS 5.00 13.53 11.08 9.67 7.55 7.27 19.23 -20.10%
DPS 1.81 2.00 0.00 0.00 0.00 0.00 4.32 -13.49%
NAPS 0.7733 0.00 0.8073 0.7583 0.6575 0.00 0.9005 -2.50%
Adjusted Per Share Value based on latest NOSH - 216,146
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.38 22.00 16.59 18.31 10.90 5.80 6.63 12.40%
EPS 1.02 1.69 1.35 0.88 0.69 0.39 0.98 0.66%
DPS 0.37 0.25 0.00 0.00 0.00 0.00 0.22 9.04%
NAPS 0.1575 0.00 0.0986 0.0694 0.0602 0.00 0.0461 22.71%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.635 0.97 0.58 0.75 0.92 0.43 0.25 -
P/RPS 0.97 0.55 0.43 0.37 0.77 0.40 0.19 31.20%
P/EPS 12.70 7.17 5.24 7.76 12.19 5.91 1.30 46.18%
EY 7.87 13.94 19.10 12.89 8.21 16.91 76.92 -31.59%
DY 2.84 2.06 0.00 0.00 0.00 0.00 17.29 -25.98%
P/NAPS 0.82 0.00 0.72 0.99 1.40 0.00 0.28 19.60%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 21/05/14 27/05/13 16/05/12 12/05/11 17/05/10 27/05/09 -
Price 0.60 1.01 0.81 0.71 1.13 0.42 0.30 -
P/RPS 0.91 0.58 0.60 0.35 0.95 0.39 0.23 25.74%
P/EPS 12.00 7.47 7.31 7.34 14.97 5.78 1.56 40.47%
EY 8.33 13.39 13.68 13.62 6.68 17.31 64.10 -28.81%
DY 3.01 1.98 0.00 0.00 0.00 0.00 14.41 -22.96%
P/NAPS 0.78 0.00 1.00 0.94 1.72 0.00 0.33 15.40%

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