[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -4.92%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 347,284 376,096 438,038 467,776 472,501 417,197 362,150 -2.74%
PBT 42,157 52,414 58,144 50,540 55,832 55,280 56,196 -17.39%
Tax -12,751 -14,165 -14,904 -13,548 -16,339 -14,165 -14,646 -8.80%
NP 29,406 38,249 43,240 36,992 39,493 41,114 41,550 -20.53%
-
NP to SH 30,096 38,822 43,604 37,284 39,215 41,174 41,590 -19.35%
-
Tax Rate 30.25% 27.03% 25.63% 26.81% 29.26% 25.62% 26.06% -
Total Cost 317,878 337,846 394,798 430,784 433,008 376,082 320,600 -0.56%
-
Net Worth 333,893 316,200 29,920,849 295,845 279,758 258,606 246,338 22.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,748 161 239 236 5,827 - - -
Div Payout % 39.04% 0.42% 0.55% 0.63% 14.86% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 333,893 316,200 29,920,849 295,845 279,758 258,606 246,338 22.40%
NOSH 451,879 302,671 299,478 295,904 291,385 289,690 288,418 34.78%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.47% 10.17% 9.87% 7.91% 8.36% 9.85% 11.47% -
ROE 9.01% 12.28% 0.15% 12.60% 14.02% 15.92% 16.88% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.85 124.26 146.27 158.08 162.16 144.01 125.56 -27.84%
EPS 6.66 12.83 14.56 12.60 9.15 14.21 14.42 -40.16%
DPS 2.60 0.05 0.08 0.08 2.00 0.00 0.00 -
NAPS 0.7389 1.0447 99.91 0.9998 0.9601 0.8927 0.8541 -9.18%
Adjusted Per Share Value based on latest NOSH - 295,904
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.70 15.92 18.54 19.80 20.00 17.66 15.33 -2.75%
EPS 1.27 1.64 1.85 1.58 1.66 1.74 1.76 -19.50%
DPS 0.50 0.01 0.01 0.01 0.25 0.00 0.00 -
NAPS 0.1414 0.1339 12.6668 0.1252 0.1184 0.1095 0.1043 22.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.62 1.34 0.99 0.97 0.77 0.70 0.735 -
P/RPS 0.81 1.08 0.68 0.61 0.47 0.49 0.59 23.45%
P/EPS 9.31 10.45 6.80 7.70 5.72 4.92 5.10 49.20%
EY 10.74 9.57 14.71 12.99 17.48 20.30 19.62 -33.00%
DY 4.19 0.04 0.08 0.08 2.60 0.00 0.00 -
P/NAPS 0.84 1.28 0.01 0.97 0.80 0.78 0.86 -1.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 -
Price 0.655 0.72 1.36 1.01 0.88 0.75 0.72 -
P/RPS 0.85 0.58 0.93 0.64 0.54 0.52 0.57 30.43%
P/EPS 9.83 5.61 9.34 8.02 6.54 5.28 4.99 56.95%
EY 10.17 17.81 10.71 12.48 15.29 18.95 20.03 -36.27%
DY 3.97 0.07 0.06 0.08 2.27 0.00 0.00 -
P/NAPS 0.89 0.69 0.01 1.01 0.92 0.84 0.84 3.91%

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