[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 54.57%
YoY- 60.25%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 219,447 102,747 190,036 115,884 69,993 35,030 126,226 44.73%
PBT 15,412 8,259 19,073 10,168 6,344 3,368 9,976 33.74%
Tax -4,368 -2,273 -4,717 -2,651 -1,536 -822 -1,675 89.79%
NP 11,044 5,986 14,356 7,517 4,808 2,546 8,301 21.02%
-
NP to SH 10,314 5,730 13,522 7,495 4,849 2,567 8,017 18.34%
-
Tax Rate 28.34% 27.52% 24.73% 26.07% 24.21% 24.41% 16.79% -
Total Cost 208,403 96,761 175,680 108,367 65,185 32,484 117,925 46.32%
-
Net Worth 147,488 142,168 135,368 125,717 116,714 116,071 71,187 62.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 147,488 142,168 135,368 125,717 116,714 116,071 71,187 62.73%
NOSH 216,226 216,226 211,943 207,044 130,349 126,453 122,715 46.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.03% 5.83% 7.55% 6.49% 6.87% 7.27% 6.58% -
ROE 6.99% 4.03% 9.99% 5.96% 4.15% 2.21% 11.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 101.49 47.52 89.66 55.97 53.70 27.70 102.86 -0.89%
EPS 4.77 2.65 6.38 3.62 3.72 2.03 4.14 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6821 0.6575 0.6387 0.6072 0.8954 0.9179 0.5801 11.43%
Adjusted Per Share Value based on latest NOSH - 206,718
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.32 4.36 8.07 4.92 2.97 1.49 5.36 44.74%
EPS 0.44 0.24 0.57 0.32 0.21 0.11 0.34 18.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0604 0.0575 0.0534 0.0496 0.0493 0.0302 62.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.02 0.92 0.71 0.66 0.55 0.43 0.38 -
P/RPS 1.01 1.94 0.79 1.18 1.02 1.55 0.37 95.67%
P/EPS 21.38 34.72 11.13 18.23 14.78 21.18 5.82 138.64%
EY 4.68 2.88 8.99 5.48 6.76 4.72 17.19 -58.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.11 1.09 0.61 0.47 0.66 73.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 -
Price 0.855 1.13 0.82 0.67 0.65 0.42 0.39 -
P/RPS 0.84 2.38 0.91 1.20 1.21 1.52 0.38 69.93%
P/EPS 17.92 42.64 12.85 18.51 17.47 20.69 5.97 108.50%
EY 5.58 2.35 7.78 5.40 5.72 4.83 16.75 -52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.72 1.28 1.10 0.73 0.46 0.67 51.72%

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