[FITTERS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -39.65%
YoY- -22.67%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 113,779 99,360 108,608 88,768 107,766 119,275 116,700 -1.66%
PBT 14,049 6,631 11,247 5,989 8,245 6,062 7,153 56.51%
Tax -3,761 -1,879 -2,746 -1,472 -1,037 -2,031 -2,095 47.44%
NP 10,288 4,752 8,501 4,517 7,208 4,031 5,058 60.18%
-
NP to SH 10,354 4,771 8,342 4,431 7,342 4,538 4,584 71.72%
-
Tax Rate 26.77% 28.34% 24.42% 24.58% 12.58% 33.50% 29.29% -
Total Cost 103,491 94,608 100,107 84,251 100,558 115,244 111,642 -4.90%
-
Net Worth 174,108 176,266 173,600 163,903 160,517 152,757 147,488 11.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 174,108 176,266 173,600 163,903 160,517 152,757 147,488 11.64%
NOSH 224,598 216,863 216,675 216,146 216,534 216,095 216,226 2.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.04% 4.78% 7.83% 5.09% 6.69% 3.38% 4.33% -
ROE 5.95% 2.71% 4.81% 2.70% 4.57% 2.97% 3.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.66 45.82 50.12 41.07 49.77 55.20 53.97 -4.11%
EPS 4.61 2.20 3.85 2.05 3.39 2.10 2.12 67.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7752 0.8128 0.8012 0.7583 0.7413 0.7069 0.6821 8.86%
Adjusted Per Share Value based on latest NOSH - 216,146
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.83 4.22 4.61 3.77 4.58 5.07 4.96 -1.74%
EPS 0.44 0.20 0.35 0.19 0.31 0.19 0.19 74.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.0749 0.0737 0.0696 0.0682 0.0649 0.0627 11.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.61 0.68 0.69 0.75 0.85 0.75 1.02 -
P/RPS 1.20 1.48 1.38 1.83 1.71 1.36 1.89 -26.02%
P/EPS 13.23 30.91 17.92 36.59 25.07 35.71 48.11 -57.54%
EY 7.56 3.24 5.58 2.73 3.99 2.80 2.08 135.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.86 0.99 1.15 1.06 1.50 -34.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 13/08/12 16/05/12 22/02/12 21/11/11 22/08/11 -
Price 0.57 0.62 0.73 0.71 0.86 0.85 0.855 -
P/RPS 1.13 1.35 1.46 1.73 1.73 1.54 1.58 -19.94%
P/EPS 12.36 28.18 18.96 34.63 25.36 40.48 40.33 -54.38%
EY 8.09 3.55 5.27 2.89 3.94 2.47 2.48 119.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.91 0.94 1.16 1.20 1.25 -29.38%

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