[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.31%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 451,629 438,894 410,988 190,036 154,512 139,986 140,120 118.04%
PBT 28,632 30,824 33,036 19,073 13,557 12,688 13,472 65.22%
Tax -8,532 -8,736 -9,092 -4,717 -3,534 -3,072 -3,288 88.72%
NP 20,100 22,088 23,944 14,356 10,022 9,616 10,184 57.27%
-
NP to SH 19,802 20,628 22,920 13,522 9,993 9,698 10,268 54.87%
-
Tax Rate 29.80% 28.34% 27.52% 24.73% 26.07% 24.21% 24.41% -
Total Cost 431,529 416,806 387,044 175,680 144,489 130,370 129,936 122.43%
-
Net Worth 153,044 147,488 142,168 135,368 125,717 116,714 116,071 20.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 153,044 147,488 142,168 135,368 125,717 116,714 116,071 20.22%
NOSH 216,501 216,226 216,226 211,943 207,044 130,349 126,453 43.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.45% 5.03% 5.83% 7.55% 6.49% 6.87% 7.27% -
ROE 12.94% 13.99% 16.12% 9.99% 7.95% 8.31% 8.85% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 208.60 202.98 190.07 89.66 74.63 107.39 110.81 52.40%
EPS 9.15 9.54 10.60 6.38 4.83 7.44 8.12 8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7069 0.6821 0.6575 0.6387 0.6072 0.8954 0.9179 -15.96%
Adjusted Per Share Value based on latest NOSH - 211,473
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.18 18.64 17.46 8.07 6.56 5.95 5.95 118.06%
EPS 0.84 0.88 0.97 0.57 0.42 0.41 0.44 53.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0627 0.0604 0.0575 0.0534 0.0496 0.0493 20.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.75 1.02 0.92 0.71 0.66 0.55 0.43 -
P/RPS 0.36 0.50 0.48 0.79 0.88 0.51 0.39 -5.19%
P/EPS 8.20 10.69 8.68 11.13 13.67 7.39 5.30 33.73%
EY 12.20 9.35 11.52 8.99 7.31 13.53 18.88 -25.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.40 1.11 1.09 0.61 0.47 71.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 -
Price 0.85 0.855 1.13 0.82 0.67 0.65 0.42 -
P/RPS 0.41 0.42 0.59 0.91 0.90 0.61 0.38 5.19%
P/EPS 9.29 8.96 10.66 12.85 13.88 8.74 5.17 47.75%
EY 10.76 11.16 9.38 7.78 7.20 11.45 19.33 -32.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.72 1.28 1.10 0.73 0.46 89.39%

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