[FITTERS] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.95%
YoY- 39.63%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 116,700 102,747 74,152 45,891 34,963 35,030 38,613 109.46%
PBT 7,153 8,259 8,905 3,824 2,976 3,368 3,895 50.13%
Tax -2,095 -2,273 -2,066 -1,115 -714 -822 -322 249.71%
NP 5,058 5,986 6,839 2,709 2,262 2,546 3,573 26.15%
-
NP to SH 4,584 5,730 6,027 2,646 2,282 2,567 3,340 23.57%
-
Tax Rate 29.29% 27.52% 23.20% 29.16% 23.99% 24.41% 8.27% -
Total Cost 111,642 96,761 67,313 43,182 32,701 32,484 35,040 116.98%
-
Net Worth 147,488 142,168 135,068 125,519 116,760 116,071 71,157 62.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 147,488 142,168 135,068 125,519 116,760 116,071 71,157 62.78%
NOSH 216,226 216,226 211,473 206,718 130,399 126,453 122,664 46.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.33% 5.83% 9.22% 5.90% 6.47% 7.27% 9.25% -
ROE 3.11% 4.03% 4.46% 2.11% 1.95% 2.21% 4.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 53.97 47.52 35.06 22.20 26.81 27.70 31.48 43.38%
EPS 2.12 2.65 2.85 1.28 1.75 2.03 1.72 15.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6821 0.6575 0.6387 0.6072 0.8954 0.9179 0.5801 11.43%
Adjusted Per Share Value based on latest NOSH - 206,718
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.96 4.36 3.15 1.95 1.49 1.49 1.64 109.55%
EPS 0.19 0.24 0.26 0.11 0.10 0.11 0.14 22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0604 0.0574 0.0533 0.0496 0.0493 0.0302 62.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.02 0.92 0.71 0.66 0.55 0.43 0.38 -
P/RPS 1.89 1.94 2.02 2.97 2.05 1.55 1.21 34.73%
P/EPS 48.11 34.72 24.91 51.56 31.43 21.18 13.96 128.67%
EY 2.08 2.88 4.01 1.94 3.18 4.72 7.17 -56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.11 1.09 0.61 0.47 0.66 73.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 -
Price 0.855 1.13 0.82 0.67 0.65 0.42 0.39 -
P/RPS 1.58 2.38 2.34 3.02 2.42 1.52 1.24 17.58%
P/EPS 40.33 42.64 28.77 52.34 37.14 20.69 14.32 99.80%
EY 2.48 2.35 3.48 1.91 2.69 4.83 6.98 -49.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.72 1.28 1.10 0.73 0.46 0.67 51.72%

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