[FITTERS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.55%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 362,150 394,752 438,894 139,986 113,998 148,838 124,484 19.46%
PBT 56,196 34,472 30,824 12,688 7,978 3,966 9,560 34.30%
Tax -14,646 -8,436 -8,736 -3,072 -2,076 -2,474 -1,948 39.92%
NP 41,550 26,036 22,088 9,616 5,902 1,492 7,612 32.65%
-
NP to SH 41,590 25,546 20,628 9,698 5,564 388 5,840 38.66%
-
Tax Rate 26.06% 24.47% 28.34% 24.21% 26.02% 62.38% 20.38% -
Total Cost 320,600 368,716 416,806 130,370 108,096 147,346 116,872 18.29%
-
Net Worth 246,338 173,453 147,488 116,714 110,457 92,615 85,081 19.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 10,346 10,025 -
Div Payout % - - - - - 2,666.67% 171.67% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 246,338 173,453 147,488 116,714 110,457 92,615 85,081 19.36%
NOSH 288,418 216,491 216,226 130,349 120,956 129,333 125,321 14.88%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.47% 6.60% 5.03% 6.87% 5.18% 1.00% 6.11% -
ROE 16.88% 14.73% 13.99% 8.31% 5.04% 0.42% 6.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 125.56 182.34 202.98 107.39 94.25 115.08 99.33 3.97%
EPS 14.42 11.80 9.54 7.44 4.60 0.30 4.66 20.69%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 0.8541 0.8012 0.6821 0.8954 0.9132 0.7161 0.6789 3.89%
Adjusted Per Share Value based on latest NOSH - 130,399
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.38 16.77 18.64 5.95 4.84 6.32 5.29 19.44%
EPS 1.77 1.09 0.88 0.41 0.24 0.02 0.25 38.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.43 -
NAPS 0.1046 0.0737 0.0627 0.0496 0.0469 0.0393 0.0361 19.38%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.735 0.69 1.02 0.55 0.31 0.37 0.53 -
P/RPS 0.59 0.38 0.50 0.51 0.33 0.32 0.53 1.80%
P/EPS 5.10 5.85 10.69 7.39 6.74 123.33 11.37 -12.49%
EY 19.62 17.10 9.35 13.53 14.84 0.81 8.79 14.30%
DY 0.00 0.00 0.00 0.00 0.00 21.62 15.09 -
P/NAPS 0.86 0.86 1.50 0.61 0.34 0.52 0.78 1.63%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 13/08/12 22/08/11 16/08/10 20/08/09 11/08/08 15/08/07 -
Price 0.72 0.73 0.855 0.65 0.34 0.53 0.47 -
P/RPS 0.57 0.40 0.42 0.61 0.36 0.46 0.47 3.26%
P/EPS 4.99 6.19 8.96 8.74 7.39 176.67 10.09 -11.06%
EY 20.03 16.16 11.16 11.45 13.53 0.57 9.91 12.43%
DY 0.00 0.00 0.00 0.00 0.00 15.09 17.02 -
P/NAPS 0.84 0.91 1.25 0.73 0.37 0.74 0.69 3.32%

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