[FITTERS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 11.84%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,212 63,053 102,075 116,944 159,603 131,823 111,313 -29.91%
PBT 2,846 10,239 16,437 12,635 14,372 13,362 16,397 -68.78%
Tax -2,127 -3,172 -4,065 -3,387 -5,715 -3,301 -4,165 -36.03%
NP 719 7,067 12,372 9,248 8,657 10,061 12,232 -84.80%
-
NP to SH 979 7,315 12,481 9,321 8,334 10,086 12,281 -81.39%
-
Tax Rate 74.74% 30.98% 24.73% 26.81% 39.76% 24.70% 25.40% -
Total Cost 64,493 55,986 89,703 107,696 150,946 121,762 99,081 -24.83%
-
Net Worth 332,504 315,784 29,903,518 295,845 279,902 258,729 246,225 22.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,700 - 59 59 - - - -
Div Payout % 275.79% - 0.48% 0.63% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 332,504 315,784 29,903,518 295,845 279,902 258,729 246,225 22.10%
NOSH 449,999 302,272 299,304 295,904 291,534 289,827 288,286 34.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.10% 11.21% 12.12% 7.91% 5.42% 7.63% 10.99% -
ROE 0.29% 2.32% 0.04% 3.15% 2.98% 3.90% 4.99% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.49 20.86 34.10 39.52 54.75 45.48 38.61 -47.87%
EPS 0.22 2.42 4.17 3.15 1.94 3.48 4.26 -86.05%
DPS 0.60 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.7389 1.0447 99.91 0.9998 0.9601 0.8927 0.8541 -9.18%
Adjusted Per Share Value based on latest NOSH - 295,904
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.77 2.68 4.34 4.97 6.78 5.60 4.73 -29.93%
EPS 0.04 0.31 0.53 0.40 0.35 0.43 0.52 -81.82%
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1412 0.1341 12.7027 0.1257 0.1189 0.1099 0.1046 22.07%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.62 1.34 0.99 0.97 0.77 0.70 0.735 -
P/RPS 4.28 6.42 2.90 2.45 1.41 1.54 1.90 71.58%
P/EPS 284.98 55.37 23.74 30.79 26.94 20.11 17.25 545.35%
EY 0.35 1.81 4.21 3.25 3.71 4.97 5.80 -84.53%
DY 0.97 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.84 1.28 0.01 0.97 0.80 0.78 0.86 -1.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 -
Price 0.655 0.72 1.36 1.01 0.88 0.75 0.72 -
P/RPS 4.52 3.45 3.99 2.56 1.61 1.65 1.86 80.46%
P/EPS 301.07 29.75 32.61 32.06 30.78 21.55 16.90 578.54%
EY 0.33 3.36 3.07 3.12 3.25 4.64 5.92 -85.33%
DY 0.92 0.00 0.01 0.02 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.01 1.01 0.92 0.84 0.84 3.91%

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