[FITTERS] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 44.24%
YoY- 47.22%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,944 159,603 131,823 111,313 69,762 113,779 99,360 11.48%
PBT 12,635 14,372 13,362 16,397 11,701 14,049 6,631 53.75%
Tax -3,387 -5,715 -3,301 -4,165 -3,158 -3,761 -1,879 48.16%
NP 9,248 8,657 10,061 12,232 8,543 10,288 4,752 55.93%
-
NP to SH 9,321 8,334 10,086 12,281 8,514 10,354 4,771 56.34%
-
Tax Rate 26.81% 39.76% 24.70% 25.40% 26.99% 26.77% 28.34% -
Total Cost 107,696 150,946 121,762 99,081 61,219 103,491 94,608 9.03%
-
Net Worth 295,845 279,902 258,729 246,225 232,994 174,108 176,266 41.27%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 59 - - - - - - -
Div Payout % 0.63% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 295,845 279,902 258,729 246,225 232,994 174,108 176,266 41.27%
NOSH 295,904 291,534 289,827 288,286 288,610 224,598 216,863 23.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.91% 5.42% 7.63% 10.99% 12.25% 9.04% 4.78% -
ROE 3.15% 2.98% 3.90% 4.99% 3.65% 5.95% 2.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 39.52 54.75 45.48 38.61 24.17 50.66 45.82 -9.39%
EPS 3.15 1.94 3.48 4.26 2.95 4.61 2.20 27.06%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9998 0.9601 0.8927 0.8541 0.8073 0.7752 0.8128 14.81%
Adjusted Per Share Value based on latest NOSH - 288,286
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.97 6.78 5.60 4.73 2.96 4.83 4.22 11.53%
EPS 0.40 0.35 0.43 0.52 0.36 0.44 0.20 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1189 0.1099 0.1046 0.099 0.074 0.0749 41.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.97 0.77 0.70 0.735 0.58 0.61 0.68 -
P/RPS 2.45 1.41 1.54 1.90 2.40 1.20 1.48 39.98%
P/EPS 30.79 26.94 20.11 17.25 19.66 13.23 30.91 -0.25%
EY 3.25 3.71 4.97 5.80 5.09 7.56 3.24 0.20%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 0.78 0.86 0.72 0.79 0.84 10.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 27/02/13 21/11/12 -
Price 1.01 0.88 0.75 0.72 0.81 0.57 0.62 -
P/RPS 2.56 1.61 1.65 1.86 3.35 1.13 1.35 53.26%
P/EPS 32.06 30.78 21.55 16.90 27.46 12.36 28.18 8.98%
EY 3.12 3.25 4.64 5.92 3.64 8.09 3.55 -8.25%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.92 0.84 0.84 1.00 0.74 0.76 20.89%

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