[FITTERS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 12.32%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 519,683 472,501 427,058 394,595 391,890 410,896 404,502 18.19%
PBT 56,766 55,832 55,702 48,971 43,821 38,109 32,112 46.25%
Tax -16,568 -16,339 -14,572 -13,150 -11,731 -10,045 -7,134 75.46%
NP 40,198 39,493 41,130 35,821 32,090 28,064 24,978 37.36%
-
NP to SH 40,022 39,215 41,225 35,910 31,971 27,888 24,886 37.30%
-
Tax Rate 29.19% 29.26% 26.16% 26.85% 26.77% 26.36% 22.22% -
Total Cost 479,485 433,008 385,928 358,774 359,800 382,832 379,524 16.88%
-
Net Worth 0 279,902 258,729 246,225 232,994 174,108 176,266 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,918 - - - - - - -
Div Payout % 14.79% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 279,902 258,729 246,225 232,994 174,108 176,266 -
NOSH 295,904 291,534 289,827 288,286 288,610 224,598 216,863 23.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.74% 8.36% 9.63% 9.08% 8.19% 6.83% 6.18% -
ROE 0.00% 14.01% 15.93% 14.58% 13.72% 16.02% 14.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 175.63 162.07 147.35 136.88 135.79 182.95 186.52 -3.93%
EPS 13.53 13.45 14.22 12.46 11.08 12.42 11.48 11.58%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9601 0.8927 0.8541 0.8073 0.7752 0.8128 -
Adjusted Per Share Value based on latest NOSH - 288,286
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.08 20.07 18.14 16.76 16.65 17.45 17.18 18.22%
EPS 1.70 1.67 1.75 1.53 1.36 1.18 1.06 37.05%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1189 0.1099 0.1046 0.099 0.074 0.0749 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.97 0.77 0.70 0.735 0.58 0.61 0.68 -
P/RPS 0.55 0.48 0.48 0.54 0.43 0.33 0.36 32.68%
P/EPS 7.17 5.72 4.92 5.90 5.24 4.91 5.93 13.50%
EY 13.94 17.47 20.32 16.95 19.10 20.36 16.88 -11.98%
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 0.78 0.86 0.72 0.79 0.84 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 27/02/13 21/11/12 -
Price 1.01 0.88 0.75 0.72 0.81 0.57 0.62 -
P/RPS 0.58 0.54 0.51 0.53 0.60 0.31 0.33 45.68%
P/EPS 7.47 6.54 5.27 5.78 7.31 4.59 5.40 24.17%
EY 13.39 15.29 18.97 17.30 13.68 21.78 18.51 -19.43%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.84 0.84 1.00 0.74 0.76 -

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