[FITTERS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 80.0%
YoY- 112.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 88,768 446,488 338,722 219,447 102,747 190,036 115,884 -16.26%
PBT 5,989 29,719 21,474 15,412 8,259 19,073 10,168 -29.71%
Tax -1,472 -7,436 -6,399 -4,368 -2,273 -4,717 -2,651 -32.41%
NP 4,517 22,283 15,075 11,044 5,986 14,356 7,517 -28.76%
-
NP to SH 4,431 22,194 14,852 10,314 5,730 13,522 7,495 -29.53%
-
Tax Rate 24.58% 25.02% 29.80% 28.34% 27.52% 24.73% 26.07% -
Total Cost 84,251 424,205 323,647 208,403 96,761 175,680 108,367 -15.43%
-
Net Worth 163,903 160,500 153,044 147,488 142,168 135,368 125,717 19.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 163,903 160,500 153,044 147,488 142,168 135,368 125,717 19.32%
NOSH 216,146 216,512 216,501 216,226 216,226 211,943 207,044 2.90%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.09% 4.99% 4.45% 5.03% 5.83% 7.55% 6.49% -
ROE 2.70% 13.83% 9.70% 6.99% 4.03% 9.99% 5.96% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 41.07 206.22 156.45 101.49 47.52 89.66 55.97 -18.63%
EPS 2.05 10.26 6.86 4.77 2.65 6.38 3.62 -31.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7583 0.7413 0.7069 0.6821 0.6575 0.6387 0.6072 15.95%
Adjusted Per Share Value based on latest NOSH - 216,226
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.77 18.97 14.39 9.32 4.36 8.07 4.92 -16.24%
EPS 0.19 0.94 0.63 0.44 0.24 0.57 0.32 -29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0682 0.065 0.0627 0.0604 0.0575 0.0534 19.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.75 0.85 0.75 1.02 0.92 0.71 0.66 -
P/RPS 1.83 0.41 0.48 1.01 1.94 0.79 1.18 33.94%
P/EPS 36.59 8.29 10.93 21.38 34.72 11.13 18.23 59.04%
EY 2.73 12.06 9.15 4.68 2.88 8.99 5.48 -37.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.15 1.06 1.50 1.40 1.11 1.09 -6.20%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 24/11/10 -
Price 0.71 0.86 0.85 0.855 1.13 0.82 0.67 -
P/RPS 1.73 0.42 0.54 0.84 2.38 0.91 1.20 27.58%
P/EPS 34.63 8.39 12.39 17.92 42.64 12.85 18.51 51.77%
EY 2.89 11.92 8.07 5.58 2.35 7.78 5.40 -34.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.16 1.20 1.25 1.72 1.28 1.10 -9.94%

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