[FITTERS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -89.13%
YoY- -64.91%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 382,456 283,514 190,391 85,717 347,284 282,072 219,019 44.86%
PBT 13,911 13,578 9,786 4,681 42,157 39,311 29,072 -38.74%
Tax -6,279 -4,533 -2,808 -1,871 -12,751 -10,624 -7,452 -10.76%
NP 7,632 9,045 6,978 2,810 29,406 28,687 21,620 -49.95%
-
NP to SH 10,113 10,673 8,130 3,271 30,096 29,117 21,802 -39.99%
-
Tax Rate 45.14% 33.38% 28.69% 39.97% 30.25% 27.03% 25.63% -
Total Cost 374,824 274,469 183,413 82,907 317,878 253,385 197,399 53.16%
-
Net Worth 367,662 371,535 363,588 371,980 333,893 316,200 29,920,849 -94.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 11,748 121 119 -
Div Payout % - - - - 39.04% 0.42% 0.55% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 367,662 371,535 363,588 371,980 333,893 316,200 29,920,849 -94.63%
NOSH 479,289 480,765 481,065 481,029 451,879 302,671 299,478 36.70%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.00% 3.19% 3.67% 3.28% 8.47% 10.17% 9.87% -
ROE 2.75% 2.87% 2.24% 0.88% 9.01% 9.21% 0.07% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 79.80 58.97 39.58 17.82 76.85 93.19 73.13 5.97%
EPS 2.11 2.22 1.69 0.68 6.66 9.62 7.28 -56.10%
DPS 0.00 0.00 0.00 0.00 2.60 0.04 0.04 -
NAPS 0.7671 0.7728 0.7558 0.7733 0.7389 1.0447 99.91 -96.07%
Adjusted Per Share Value based on latest NOSH - 481,029
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.25 12.04 8.09 3.64 14.75 11.98 9.30 44.92%
EPS 0.43 0.45 0.35 0.14 1.28 1.24 0.93 -40.12%
DPS 0.00 0.00 0.00 0.00 0.50 0.01 0.01 -
NAPS 0.1562 0.1578 0.1544 0.158 0.1418 0.1343 12.7101 -94.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.485 0.505 0.555 0.635 0.62 1.34 0.99 -
P/RPS 0.61 0.86 1.40 3.56 0.81 1.44 1.35 -41.03%
P/EPS 22.99 22.75 32.84 93.38 9.31 13.93 13.60 41.77%
EY 4.35 4.40 3.05 1.07 10.74 7.18 7.35 -29.44%
DY 0.00 0.00 0.00 0.00 4.19 0.03 0.04 -
P/NAPS 0.63 0.65 0.73 0.82 0.84 1.28 0.01 1471.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 02/12/14 27/08/14 -
Price 0.45 0.485 0.475 0.60 0.655 0.72 1.36 -
P/RPS 0.56 0.82 1.20 3.37 0.85 0.77 1.86 -54.98%
P/EPS 21.33 21.85 28.11 88.24 9.83 7.48 18.68 9.22%
EY 4.69 4.58 3.56 1.13 10.17 13.36 5.35 -8.38%
DY 0.00 0.00 0.00 0.00 3.97 0.06 0.03 -
P/NAPS 0.59 0.63 0.63 0.78 0.89 0.69 0.01 1404.32%

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