[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.0%
YoY- 76.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 438,038 467,776 472,501 417,197 362,150 279,048 410,515 4.43%
PBT 58,144 50,540 55,832 55,280 56,196 46,804 37,916 33.08%
Tax -14,904 -13,548 -16,339 -14,165 -14,646 -12,632 -9,858 31.82%
NP 43,240 36,992 39,493 41,114 41,550 34,172 28,058 33.52%
-
NP to SH 43,604 37,284 39,215 41,174 41,590 34,056 27,898 34.78%
-
Tax Rate 25.63% 26.81% 29.26% 25.62% 26.06% 26.99% 26.00% -
Total Cost 394,798 430,784 433,008 376,082 320,600 244,876 382,457 2.14%
-
Net Worth 29,920,849 295,845 279,758 258,606 246,338 232,994 173,986 3021.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 239 236 5,827 - - - - -
Div Payout % 0.55% 0.63% 14.86% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 29,920,849 295,845 279,758 258,606 246,338 232,994 173,986 3021.76%
NOSH 299,478 295,904 291,385 289,690 288,418 288,610 224,440 21.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.87% 7.91% 8.36% 9.85% 11.47% 12.25% 6.83% -
ROE 0.15% 12.60% 14.02% 15.92% 16.88% 14.62% 16.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 146.27 158.08 162.16 144.01 125.56 96.69 182.91 -13.88%
EPS 14.56 12.60 9.15 14.21 14.42 11.80 12.43 11.15%
DPS 0.08 0.08 2.00 0.00 0.00 0.00 0.00 -
NAPS 99.91 0.9998 0.9601 0.8927 0.8541 0.8073 0.7752 2474.31%
Adjusted Per Share Value based on latest NOSH - 289,827
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.54 19.80 20.00 17.66 15.33 11.81 17.38 4.41%
EPS 1.85 1.58 1.66 1.74 1.76 1.44 1.18 35.06%
DPS 0.01 0.01 0.25 0.00 0.00 0.00 0.00 -
NAPS 12.6668 0.1252 0.1184 0.1095 0.1043 0.0986 0.0737 3020.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.99 0.97 0.77 0.70 0.735 0.58 0.61 -
P/RPS 0.68 0.61 0.47 0.49 0.59 0.60 0.33 62.14%
P/EPS 6.80 7.70 5.72 4.92 5.10 4.92 4.91 24.32%
EY 14.71 12.99 17.48 20.30 19.62 20.34 20.38 -19.58%
DY 0.08 0.08 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.97 0.80 0.78 0.86 0.72 0.79 -94.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 27/02/13 -
Price 1.36 1.01 0.88 0.75 0.72 0.81 0.57 -
P/RPS 0.93 0.64 0.54 0.52 0.57 0.84 0.31 108.42%
P/EPS 9.34 8.02 6.54 5.28 4.99 6.86 4.59 60.78%
EY 10.71 12.48 15.29 18.95 20.03 14.57 21.81 -37.83%
DY 0.06 0.08 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.01 0.92 0.84 0.84 1.00 0.74 -94.37%

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