[FITTERS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.55%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 410,988 190,036 154,512 139,986 140,120 126,226 116,817 131.49%
PBT 33,036 19,073 13,557 12,688 13,472 9,976 8,108 155.32%
Tax -9,092 -4,717 -3,534 -3,072 -3,288 -1,675 -1,804 194.24%
NP 23,944 14,356 10,022 9,616 10,184 8,301 6,304 143.63%
-
NP to SH 22,920 13,522 9,993 9,698 10,268 8,017 6,236 138.35%
-
Tax Rate 27.52% 24.73% 26.07% 24.21% 24.41% 16.79% 22.25% -
Total Cost 387,044 175,680 144,489 130,370 129,936 117,925 110,513 130.79%
-
Net Worth 142,168 135,368 125,717 116,714 116,071 71,187 107,364 20.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 142,168 135,368 125,717 116,714 116,071 71,187 107,364 20.60%
NOSH 216,226 211,943 207,044 130,349 126,453 122,715 121,480 46.92%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.83% 7.55% 6.49% 6.87% 7.27% 6.58% 5.40% -
ROE 16.12% 9.99% 7.95% 8.31% 8.85% 11.26% 5.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 190.07 89.66 74.63 107.39 110.81 102.86 96.16 57.56%
EPS 10.60 6.38 4.83 7.44 8.12 4.14 5.13 62.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6575 0.6387 0.6072 0.8954 0.9179 0.5801 0.8838 -17.91%
Adjusted Per Share Value based on latest NOSH - 130,399
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.46 8.07 6.56 5.95 5.95 5.36 4.96 131.58%
EPS 0.97 0.57 0.42 0.41 0.44 0.34 0.26 140.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.0575 0.0534 0.0496 0.0493 0.0302 0.0456 20.63%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.92 0.71 0.66 0.55 0.43 0.38 0.35 -
P/RPS 0.48 0.79 0.88 0.51 0.39 0.37 0.36 21.16%
P/EPS 8.68 11.13 13.67 7.39 5.30 5.82 6.82 17.45%
EY 11.52 8.99 7.31 13.53 18.88 17.19 14.67 -14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.11 1.09 0.61 0.47 0.66 0.40 130.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 20/11/09 -
Price 1.13 0.82 0.67 0.65 0.42 0.39 0.36 -
P/RPS 0.59 0.91 0.90 0.61 0.38 0.38 0.37 36.52%
P/EPS 10.66 12.85 13.88 8.74 5.17 5.97 7.01 32.27%
EY 9.38 7.78 7.20 11.45 19.33 16.75 14.26 -24.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.28 1.10 0.73 0.46 0.67 0.41 160.34%

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