[FITTERS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.0%
YoY- 71.5%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 108,608 88,768 107,766 119,275 116,700 102,747 74,152 29.00%
PBT 11,247 5,989 8,245 6,062 7,153 8,259 8,905 16.85%
Tax -2,746 -1,472 -1,037 -2,031 -2,095 -2,273 -2,066 20.90%
NP 8,501 4,517 7,208 4,031 5,058 5,986 6,839 15.62%
-
NP to SH 8,342 4,431 7,342 4,538 4,584 5,730 6,027 24.22%
-
Tax Rate 24.42% 24.58% 12.58% 33.50% 29.29% 27.52% 23.20% -
Total Cost 100,107 84,251 100,558 115,244 111,642 96,761 67,313 30.32%
-
Net Worth 173,600 163,903 160,517 152,757 147,488 142,168 135,068 18.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 173,600 163,903 160,517 152,757 147,488 142,168 135,068 18.23%
NOSH 216,675 216,146 216,534 216,095 216,226 216,226 211,473 1.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.83% 5.09% 6.69% 3.38% 4.33% 5.83% 9.22% -
ROE 4.81% 2.70% 4.57% 2.97% 3.11% 4.03% 4.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 50.12 41.07 49.77 55.20 53.97 47.52 35.06 26.92%
EPS 3.85 2.05 3.39 2.10 2.12 2.65 2.85 22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.7583 0.7413 0.7069 0.6821 0.6575 0.6387 16.32%
Adjusted Per Share Value based on latest NOSH - 216,095
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.61 3.77 4.58 5.07 4.96 4.36 3.15 28.93%
EPS 0.35 0.19 0.31 0.19 0.19 0.24 0.26 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0696 0.0682 0.0649 0.0627 0.0604 0.0574 18.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.75 0.85 0.75 1.02 0.92 0.71 -
P/RPS 1.38 1.83 1.71 1.36 1.89 1.94 2.02 -22.44%
P/EPS 17.92 36.59 25.07 35.71 48.11 34.72 24.91 -19.72%
EY 5.58 2.73 3.99 2.80 2.08 2.88 4.01 24.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 1.15 1.06 1.50 1.40 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 16/05/12 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 -
Price 0.73 0.71 0.86 0.85 0.855 1.13 0.82 -
P/RPS 1.46 1.73 1.73 1.54 1.58 2.38 2.34 -27.00%
P/EPS 18.96 34.63 25.36 40.48 40.33 42.64 28.77 -24.28%
EY 5.27 2.89 3.94 2.47 2.48 2.35 3.48 31.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 1.16 1.20 1.25 1.72 1.28 -20.36%

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