[FITTERS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 21.47%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 412,594 339,210 257,473 189,756 154,497 139,220 137,113 108.29%
PBT 30,236 27,998 23,821 18,930 14,063 12,331 11,569 89.62%
Tax -8,688 -7,772 -6,391 -4,940 -2,973 -2,173 -2,155 153.09%
NP 21,548 20,226 17,430 13,990 11,090 10,158 9,414 73.59%
-
NP to SH 20,518 18,626 16,324 13,161 10,835 10,084 9,194 70.69%
-
Tax Rate 28.73% 27.76% 26.83% 26.10% 21.14% 17.62% 18.63% -
Total Cost 391,046 318,984 240,043 175,766 143,407 129,062 127,699 110.73%
-
Net Worth 152,757 147,488 142,168 135,068 125,519 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 152,757 147,488 142,168 135,068 125,519 0 0 -
NOSH 216,095 216,226 216,226 211,473 206,718 130,399 126,453 42.89%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.22% 5.96% 6.77% 7.37% 7.18% 7.30% 6.87% -
ROE 13.43% 12.63% 11.48% 9.74% 8.63% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 190.93 156.88 119.08 89.73 74.74 106.76 108.43 45.76%
EPS 9.49 8.61 7.55 6.22 5.24 7.73 7.27 19.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7069 0.6821 0.6575 0.6387 0.6072 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 211,473
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.53 14.41 10.94 8.06 6.56 5.91 5.82 108.42%
EPS 0.87 0.79 0.69 0.56 0.46 0.43 0.39 70.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0627 0.0604 0.0574 0.0533 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.75 1.02 0.92 0.71 0.66 0.55 0.43 -
P/RPS 0.39 0.65 0.77 0.79 0.88 0.52 0.40 -1.67%
P/EPS 7.90 11.84 12.19 11.41 12.59 7.11 5.91 21.32%
EY 12.66 8.45 8.21 8.77 7.94 14.06 16.91 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.40 1.11 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 -
Price 0.85 0.855 1.13 0.82 0.67 0.65 0.42 -
P/RPS 0.45 0.55 0.95 0.91 0.90 0.61 0.39 10.00%
P/EPS 8.95 9.93 14.97 13.18 12.78 8.41 5.78 33.80%
EY 11.17 10.07 6.68 7.59 7.82 11.90 17.31 -25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.72 1.28 1.10 0.00 0.00 -

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