[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 44.0%
YoY- 98.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 197,376 88,768 446,488 338,722 219,447 102,747 190,036 2.56%
PBT 17,236 5,989 29,719 21,474 15,412 8,259 19,073 -6.53%
Tax -4,218 -1,472 -7,436 -6,399 -4,368 -2,273 -4,717 -7.18%
NP 13,018 4,517 22,283 15,075 11,044 5,986 14,356 -6.31%
-
NP to SH 12,773 4,431 22,194 14,852 10,314 5,730 13,522 -3.73%
-
Tax Rate 24.47% 24.58% 25.02% 29.80% 28.34% 27.52% 24.73% -
Total Cost 184,358 84,251 424,205 323,647 208,403 96,761 175,680 3.26%
-
Net Worth 173,453 163,903 160,500 153,044 147,488 142,168 135,368 17.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 173,453 163,903 160,500 153,044 147,488 142,168 135,368 17.98%
NOSH 216,491 216,146 216,512 216,501 216,226 216,226 211,943 1.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.60% 5.09% 4.99% 4.45% 5.03% 5.83% 7.55% -
ROE 7.36% 2.70% 13.83% 9.70% 6.99% 4.03% 9.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 91.17 41.07 206.22 156.45 101.49 47.52 89.66 1.12%
EPS 5.90 2.05 10.26 6.86 4.77 2.65 6.38 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.7583 0.7413 0.7069 0.6821 0.6575 0.6387 16.32%
Adjusted Per Share Value based on latest NOSH - 216,095
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.36 3.76 18.90 14.34 9.29 4.35 8.05 2.55%
EPS 0.54 0.19 0.94 0.63 0.44 0.24 0.57 -3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0694 0.0679 0.0648 0.0624 0.0602 0.0573 17.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.75 0.85 0.75 1.02 0.92 0.71 -
P/RPS 0.76 1.83 0.41 0.48 1.01 1.94 0.79 -2.55%
P/EPS 11.69 36.59 8.29 10.93 21.38 34.72 11.13 3.32%
EY 8.55 2.73 12.06 9.15 4.68 2.88 8.99 -3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 1.15 1.06 1.50 1.40 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 16/05/12 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 -
Price 0.73 0.71 0.86 0.85 0.855 1.13 0.82 -
P/RPS 0.80 1.73 0.42 0.54 0.84 2.38 0.91 -8.23%
P/EPS 12.37 34.63 8.39 12.39 17.92 42.64 12.85 -2.50%
EY 8.08 2.89 11.92 8.07 5.58 2.35 7.78 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 1.16 1.20 1.25 1.72 1.28 -20.36%

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