[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 69.5%
YoY- 123.22%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 446,488 451,629 438,894 410,988 190,036 154,512 139,986 116.22%
PBT 29,719 28,632 30,824 33,036 19,073 13,557 12,688 76.09%
Tax -7,436 -8,532 -8,736 -9,092 -4,717 -3,534 -3,072 79.98%
NP 22,283 20,100 22,088 23,944 14,356 10,022 9,616 74.84%
-
NP to SH 22,194 19,802 20,628 22,920 13,522 9,993 9,698 73.39%
-
Tax Rate 25.02% 29.80% 28.34% 27.52% 24.73% 26.07% 24.21% -
Total Cost 424,205 431,529 416,806 387,044 175,680 144,489 130,370 119.11%
-
Net Worth 160,500 153,044 147,488 142,168 135,368 125,717 116,714 23.58%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 160,500 153,044 147,488 142,168 135,368 125,717 116,714 23.58%
NOSH 216,512 216,501 216,226 216,226 211,943 207,044 130,349 40.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.99% 4.45% 5.03% 5.83% 7.55% 6.49% 6.87% -
ROE 13.83% 12.94% 13.99% 16.12% 9.99% 7.95% 8.31% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 206.22 208.60 202.98 190.07 89.66 74.63 107.39 54.31%
EPS 10.26 9.15 9.54 10.60 6.38 4.83 7.44 23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7069 0.6821 0.6575 0.6387 0.6072 0.8954 -11.80%
Adjusted Per Share Value based on latest NOSH - 216,226
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 18.97 19.18 18.64 17.46 8.07 6.56 5.95 116.16%
EPS 0.94 0.84 0.88 0.97 0.57 0.42 0.41 73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.065 0.0627 0.0604 0.0575 0.0534 0.0496 23.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.85 0.75 1.02 0.92 0.71 0.66 0.55 -
P/RPS 0.41 0.36 0.50 0.48 0.79 0.88 0.51 -13.50%
P/EPS 8.29 8.20 10.69 8.68 11.13 13.67 7.39 7.94%
EY 12.06 12.20 9.35 11.52 8.99 7.31 13.53 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 1.50 1.40 1.11 1.09 0.61 52.43%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 -
Price 0.86 0.85 0.855 1.13 0.82 0.67 0.65 -
P/RPS 0.42 0.41 0.42 0.59 0.91 0.90 0.61 -21.97%
P/EPS 8.39 9.29 8.96 10.66 12.85 13.88 8.74 -2.68%
EY 11.92 10.76 11.16 9.38 7.78 7.20 11.45 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.20 1.25 1.72 1.28 1.10 0.73 36.05%

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