[FITTERS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 49.43%
YoY- 64.13%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 296,736 197,376 88,768 446,488 338,722 219,447 102,747 102.40%
PBT 23,867 17,236 5,989 29,719 21,474 15,412 8,259 102.49%
Tax -6,097 -4,218 -1,472 -7,436 -6,399 -4,368 -2,273 92.70%
NP 17,770 13,018 4,517 22,283 15,075 11,044 5,986 106.14%
-
NP to SH 17,544 12,773 4,431 22,194 14,852 10,314 5,730 110.42%
-
Tax Rate 25.55% 24.47% 24.58% 25.02% 29.80% 28.34% 27.52% -
Total Cost 278,966 184,358 84,251 424,205 323,647 208,403 96,761 102.17%
-
Net Worth 176,046 173,453 163,903 160,500 153,044 147,488 142,168 15.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 176,046 173,453 163,903 160,500 153,044 147,488 142,168 15.26%
NOSH 216,592 216,491 216,146 216,512 216,501 216,226 216,226 0.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.99% 6.60% 5.09% 4.99% 4.45% 5.03% 5.83% -
ROE 9.97% 7.36% 2.70% 13.83% 9.70% 6.99% 4.03% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 137.00 91.17 41.07 206.22 156.45 101.49 47.52 102.17%
EPS 8.10 5.90 2.05 10.26 6.86 4.77 2.65 110.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.8012 0.7583 0.7413 0.7069 0.6821 0.6575 15.13%
Adjusted Per Share Value based on latest NOSH - 216,534
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.61 8.38 3.77 18.97 14.39 9.32 4.36 102.60%
EPS 0.75 0.54 0.19 0.94 0.63 0.44 0.24 113.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0737 0.0696 0.0682 0.065 0.0627 0.0604 15.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.68 0.69 0.75 0.85 0.75 1.02 0.92 -
P/RPS 0.50 0.76 1.83 0.41 0.48 1.01 1.94 -59.40%
P/EPS 8.40 11.69 36.59 8.29 10.93 21.38 34.72 -61.07%
EY 11.91 8.55 2.73 12.06 9.15 4.68 2.88 156.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.99 1.15 1.06 1.50 1.40 -28.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 13/08/12 16/05/12 22/02/12 21/11/11 22/08/11 12/05/11 -
Price 0.62 0.73 0.71 0.86 0.85 0.855 1.13 -
P/RPS 0.45 0.80 1.73 0.42 0.54 0.84 2.38 -66.95%
P/EPS 7.65 12.37 34.63 8.39 12.39 17.92 42.64 -68.09%
EY 13.06 8.08 2.89 11.92 8.07 5.58 2.35 212.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.94 1.16 1.20 1.25 1.72 -41.90%

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