[FITTERS] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 16.95%
YoY- 4.84%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 342,868 347,284 376,096 438,038 467,776 472,501 417,197 -12.27%
PBT 18,724 42,157 52,414 58,144 50,540 55,832 55,280 -51.44%
Tax -7,484 -12,751 -14,165 -14,904 -13,548 -16,339 -14,165 -34.67%
NP 11,240 29,406 38,249 43,240 36,992 39,493 41,114 -57.91%
-
NP to SH 13,084 30,096 38,822 43,604 37,284 39,215 41,174 -53.46%
-
Tax Rate 39.97% 30.25% 27.03% 25.63% 26.81% 29.26% 25.62% -
Total Cost 331,628 317,878 337,846 394,798 430,784 433,008 376,082 -8.05%
-
Net Worth 371,980 333,893 316,200 29,920,849 295,845 279,758 258,606 27.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 11,748 161 239 236 5,827 - -
Div Payout % - 39.04% 0.42% 0.55% 0.63% 14.86% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 371,980 333,893 316,200 29,920,849 295,845 279,758 258,606 27.45%
NOSH 481,029 451,879 302,671 299,478 295,904 291,385 289,690 40.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.28% 8.47% 10.17% 9.87% 7.91% 8.36% 9.85% -
ROE 3.52% 9.01% 12.28% 0.15% 12.60% 14.02% 15.92% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 71.28 76.85 124.26 146.27 158.08 162.16 144.01 -37.45%
EPS 2.72 6.66 12.83 14.56 12.60 9.15 14.21 -66.81%
DPS 0.00 2.60 0.05 0.08 0.08 2.00 0.00 -
NAPS 0.7733 0.7389 1.0447 99.91 0.9998 0.9601 0.8927 -9.13%
Adjusted Per Share Value based on latest NOSH - 299,304
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.56 14.75 15.98 18.61 19.87 20.07 17.72 -12.28%
EPS 0.56 1.28 1.65 1.85 1.58 1.67 1.75 -53.24%
DPS 0.00 0.50 0.01 0.01 0.01 0.25 0.00 -
NAPS 0.158 0.1418 0.1343 12.7101 0.1257 0.1188 0.1099 27.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.635 0.62 1.34 0.99 0.97 0.77 0.70 -
P/RPS 0.89 0.81 1.08 0.68 0.61 0.47 0.49 48.92%
P/EPS 23.35 9.31 10.45 6.80 7.70 5.72 4.92 182.67%
EY 4.28 10.74 9.57 14.71 12.99 17.48 20.30 -64.60%
DY 0.00 4.19 0.04 0.08 0.08 2.60 0.00 -
P/NAPS 0.82 0.84 1.28 0.01 0.97 0.80 0.78 3.39%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 -
Price 0.60 0.655 0.72 1.36 1.01 0.88 0.75 -
P/RPS 0.84 0.85 0.58 0.93 0.64 0.54 0.52 37.71%
P/EPS 22.06 9.83 5.61 9.34 8.02 6.54 5.28 159.63%
EY 4.53 10.17 17.81 10.71 12.48 15.29 18.95 -61.51%
DY 0.00 3.97 0.07 0.06 0.08 2.27 0.00 -
P/NAPS 0.78 0.89 0.69 0.01 1.01 0.92 0.84 -4.82%

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