[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.35%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 181,075 69,762 410,515 296,736 197,376 88,768 446,488 -45.24%
PBT 28,098 11,701 37,916 23,867 17,236 5,989 29,719 -3.67%
Tax -7,323 -3,158 -9,858 -6,097 -4,218 -1,472 -7,436 -1.01%
NP 20,775 8,543 28,058 17,770 13,018 4,517 22,283 -4.56%
-
NP to SH 20,795 8,514 27,898 17,544 12,773 4,431 22,194 -4.25%
-
Tax Rate 26.06% 26.99% 26.00% 25.55% 24.47% 24.58% 25.02% -
Total Cost 160,300 61,219 382,457 278,966 184,358 84,251 424,205 -47.76%
-
Net Worth 246,338 232,994 173,986 176,046 173,453 163,903 160,500 33.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 246,338 232,994 173,986 176,046 173,453 163,903 160,500 33.09%
NOSH 288,418 288,610 224,440 216,592 216,491 216,146 216,512 21.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.47% 12.25% 6.83% 5.99% 6.60% 5.09% 4.99% -
ROE 8.44% 3.65% 16.03% 9.97% 7.36% 2.70% 13.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.78 24.17 182.91 137.00 91.17 41.07 206.22 -54.77%
EPS 7.21 2.95 12.43 8.10 5.90 2.05 10.26 -20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8541 0.8073 0.7752 0.8128 0.8012 0.7583 0.7413 9.91%
Adjusted Per Share Value based on latest NOSH - 216,863
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.69 2.96 17.44 12.61 8.38 3.77 18.97 -45.25%
EPS 0.88 0.36 1.19 0.75 0.54 0.19 0.94 -4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.099 0.0739 0.0748 0.0737 0.0696 0.0682 33.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.735 0.58 0.61 0.68 0.69 0.75 0.85 -
P/RPS 1.17 2.40 0.33 0.50 0.76 1.83 0.41 101.31%
P/EPS 10.19 19.66 4.91 8.40 11.69 36.59 8.29 14.76%
EY 9.81 5.09 20.38 11.91 8.55 2.73 12.06 -12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.79 0.84 0.86 0.99 1.15 -17.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 27/02/13 21/11/12 13/08/12 16/05/12 22/02/12 -
Price 0.72 0.81 0.57 0.62 0.73 0.71 0.86 -
P/RPS 1.15 3.35 0.31 0.45 0.80 1.73 0.42 95.83%
P/EPS 9.99 27.46 4.59 7.65 12.37 34.63 8.39 12.35%
EY 10.01 3.64 21.81 13.06 8.08 2.89 11.92 -10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.74 0.76 0.91 0.94 1.16 -19.37%

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