[FITTERS] YoY Annualized Quarter 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- -10.0%
YoY- 112.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 438,038 362,150 394,752 438,894 139,986 113,998 148,838 19.70%
PBT 58,144 56,196 34,472 30,824 12,688 7,978 3,966 56.41%
Tax -14,904 -14,646 -8,436 -8,736 -3,072 -2,076 -2,474 34.87%
NP 43,240 41,550 26,036 22,088 9,616 5,902 1,492 75.21%
-
NP to SH 43,604 41,590 25,546 20,628 9,698 5,564 388 119.59%
-
Tax Rate 25.63% 26.06% 24.47% 28.34% 24.21% 26.02% 62.38% -
Total Cost 394,798 320,600 368,716 416,806 130,370 108,096 147,346 17.84%
-
Net Worth 29,920,849 246,338 173,453 147,488 116,714 110,457 92,615 161.83%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 239 - - - - - 10,346 -46.61%
Div Payout % 0.55% - - - - - 2,666.67% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 29,920,849 246,338 173,453 147,488 116,714 110,457 92,615 161.83%
NOSH 299,478 288,418 216,491 216,226 130,349 120,956 129,333 15.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.87% 11.47% 6.60% 5.03% 6.87% 5.18% 1.00% -
ROE 0.15% 16.88% 14.73% 13.99% 8.31% 5.04% 0.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 146.27 125.56 182.34 202.98 107.39 94.25 115.08 4.07%
EPS 14.56 14.42 11.80 9.54 7.44 4.60 0.30 90.93%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 8.00 -53.56%
NAPS 99.91 0.8541 0.8012 0.6821 0.8954 0.9132 0.7161 127.65%
Adjusted Per Share Value based on latest NOSH - 216,226
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.61 15.38 16.77 18.64 5.95 4.84 6.32 19.71%
EPS 1.85 1.77 1.09 0.88 0.41 0.24 0.02 112.58%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.44 -46.76%
NAPS 12.7101 0.1046 0.0737 0.0627 0.0496 0.0469 0.0393 161.87%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.99 0.735 0.69 1.02 0.55 0.31 0.37 -
P/RPS 0.68 0.59 0.38 0.50 0.51 0.33 0.32 13.37%
P/EPS 6.80 5.10 5.85 10.69 7.39 6.74 123.33 -38.29%
EY 14.71 19.62 17.10 9.35 13.53 14.84 0.81 62.09%
DY 0.08 0.00 0.00 0.00 0.00 0.00 21.62 -60.65%
P/NAPS 0.01 0.86 0.86 1.50 0.61 0.34 0.52 -48.22%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 26/08/13 13/08/12 22/08/11 16/08/10 20/08/09 11/08/08 -
Price 1.36 0.72 0.73 0.855 0.65 0.34 0.53 -
P/RPS 0.93 0.57 0.40 0.42 0.61 0.36 0.46 12.44%
P/EPS 9.34 4.99 6.19 8.96 8.74 7.39 176.67 -38.72%
EY 10.71 20.03 16.16 11.16 11.45 13.53 0.57 63.01%
DY 0.06 0.00 0.00 0.00 0.00 0.00 15.09 -60.18%
P/NAPS 0.01 0.84 0.91 1.25 0.73 0.37 0.74 -51.17%

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