[FITTERS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 117.02%
YoY- 41.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 131,823 111,313 69,762 113,779 99,360 108,608 88,768 30.13%
PBT 13,362 16,397 11,701 14,049 6,631 11,247 5,989 70.66%
Tax -3,301 -4,165 -3,158 -3,761 -1,879 -2,746 -1,472 71.24%
NP 10,061 12,232 8,543 10,288 4,752 8,501 4,517 70.47%
-
NP to SH 10,086 12,281 8,514 10,354 4,771 8,342 4,431 72.95%
-
Tax Rate 24.70% 25.40% 26.99% 26.77% 28.34% 24.42% 24.58% -
Total Cost 121,762 99,081 61,219 103,491 94,608 100,107 84,251 27.79%
-
Net Worth 258,729 246,225 232,994 174,108 176,266 173,600 163,903 35.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 258,729 246,225 232,994 174,108 176,266 173,600 163,903 35.53%
NOSH 289,827 288,286 288,610 224,598 216,863 216,675 216,146 21.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.63% 10.99% 12.25% 9.04% 4.78% 7.83% 5.09% -
ROE 3.90% 4.99% 3.65% 5.95% 2.71% 4.81% 2.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.48 38.61 24.17 50.66 45.82 50.12 41.07 7.02%
EPS 3.48 4.26 2.95 4.61 2.20 3.85 2.05 42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8927 0.8541 0.8073 0.7752 0.8128 0.8012 0.7583 11.48%
Adjusted Per Share Value based on latest NOSH - 224,598
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.60 4.73 2.96 4.83 4.22 4.61 3.77 30.15%
EPS 0.43 0.52 0.36 0.44 0.20 0.35 0.19 72.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1099 0.1046 0.099 0.074 0.0749 0.0737 0.0696 35.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.70 0.735 0.58 0.61 0.68 0.69 0.75 -
P/RPS 1.54 1.90 2.40 1.20 1.48 1.38 1.83 -10.85%
P/EPS 20.11 17.25 19.66 13.23 30.91 17.92 36.59 -32.87%
EY 4.97 5.80 5.09 7.56 3.24 5.58 2.73 49.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 0.72 0.79 0.84 0.86 0.99 -14.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 27/02/13 21/11/12 13/08/12 16/05/12 -
Price 0.75 0.72 0.81 0.57 0.62 0.73 0.71 -
P/RPS 1.65 1.86 3.35 1.13 1.35 1.46 1.73 -3.10%
P/EPS 21.55 16.90 27.46 12.36 28.18 18.96 34.63 -27.08%
EY 4.64 5.92 3.64 8.09 3.55 5.27 2.89 37.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 1.00 0.74 0.76 0.91 0.94 -7.21%

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