[FITTERS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.1%
YoY- 84.71%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 432,509 446,488 412,594 339,210 257,473 189,756 154,497 98.50%
PBT 27,449 29,719 30,236 27,998 23,821 18,930 14,063 56.11%
Tax -6,635 -7,436 -8,688 -7,772 -6,391 -4,940 -2,973 70.69%
NP 20,814 22,283 21,548 20,226 17,430 13,990 11,090 52.09%
-
NP to SH 20,895 22,194 20,518 18,626 16,324 13,161 10,835 54.87%
-
Tax Rate 24.17% 25.02% 28.73% 27.76% 26.83% 26.10% 21.14% -
Total Cost 411,695 424,205 391,046 318,984 240,043 175,766 143,407 101.86%
-
Net Worth 163,903 160,517 152,757 147,488 142,168 135,068 125,519 19.44%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 163,903 160,517 152,757 147,488 142,168 135,068 125,519 19.44%
NOSH 216,146 216,534 216,095 216,226 216,226 211,473 206,718 3.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.81% 4.99% 5.22% 5.96% 6.77% 7.37% 7.18% -
ROE 12.75% 13.83% 13.43% 12.63% 11.48% 9.74% 8.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 200.10 206.20 190.93 156.88 119.08 89.73 74.74 92.69%
EPS 9.67 10.25 9.49 8.61 7.55 6.22 5.24 50.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7583 0.7413 0.7069 0.6821 0.6575 0.6387 0.6072 15.95%
Adjusted Per Share Value based on latest NOSH - 216,226
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.37 18.97 17.53 14.41 10.94 8.06 6.56 98.54%
EPS 0.89 0.94 0.87 0.79 0.69 0.56 0.46 55.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0682 0.0649 0.0627 0.0604 0.0574 0.0533 19.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.75 0.85 0.75 1.02 0.92 0.71 0.66 -
P/RPS 0.37 0.41 0.39 0.65 0.77 0.79 0.88 -43.84%
P/EPS 7.76 8.29 7.90 11.84 12.19 11.41 12.59 -27.55%
EY 12.89 12.06 12.66 8.45 8.21 8.77 7.94 38.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.15 1.06 1.50 1.40 1.11 1.09 -6.20%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 22/02/12 21/11/11 22/08/11 12/05/11 14/02/11 24/11/10 -
Price 0.71 0.86 0.85 0.855 1.13 0.82 0.67 -
P/RPS 0.35 0.42 0.45 0.55 0.95 0.91 0.90 -46.69%
P/EPS 7.34 8.39 8.95 9.93 14.97 13.18 12.78 -30.88%
EY 13.62 11.92 11.17 10.07 6.68 7.59 7.82 44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.16 1.20 1.25 1.72 1.28 1.10 -9.94%

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