[FITTERS] YoY Annualized Quarter 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- 22.12%
YoY- 62.8%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 412,308 380,782 438,038 362,150 394,752 438,894 139,986 19.70%
PBT 11,858 19,572 58,144 56,196 34,472 30,824 12,688 -1.12%
Tax -7,262 -5,616 -14,904 -14,646 -8,436 -8,736 -3,072 15.40%
NP 4,596 13,956 43,240 41,550 26,036 22,088 9,616 -11.56%
-
NP to SH 6,902 16,260 43,604 41,590 25,546 20,628 9,698 -5.50%
-
Tax Rate 61.24% 28.69% 25.63% 26.06% 24.47% 28.34% 24.21% -
Total Cost 407,712 366,826 394,798 320,600 368,716 416,806 130,370 20.90%
-
Net Worth 367,962 363,588 29,920,849 246,338 173,453 147,488 116,714 21.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 239 - - - - -
Div Payout % - - 0.55% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 367,962 363,588 29,920,849 246,338 173,453 147,488 116,714 21.07%
NOSH 479,305 481,065 299,478 288,418 216,491 216,226 130,349 24.21%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.11% 3.67% 9.87% 11.47% 6.60% 5.03% 6.87% -
ROE 1.88% 4.47% 0.15% 16.88% 14.73% 13.99% 8.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 86.02 79.15 146.27 125.56 182.34 202.98 107.39 -3.62%
EPS 1.44 3.38 14.56 14.42 11.80 9.54 7.44 -23.92%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.7677 0.7558 99.91 0.8541 0.8012 0.6821 0.8954 -2.52%
Adjusted Per Share Value based on latest NOSH - 288,286
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.51 16.18 18.61 15.38 16.77 18.64 5.95 19.68%
EPS 0.29 0.69 1.85 1.77 1.09 0.88 0.41 -5.60%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1544 12.7101 0.1046 0.0737 0.0627 0.0496 21.06%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.42 0.555 0.99 0.735 0.69 1.02 0.55 -
P/RPS 0.49 0.70 0.68 0.59 0.38 0.50 0.51 -0.66%
P/EPS 29.17 16.42 6.80 5.10 5.85 10.69 7.39 25.68%
EY 3.43 6.09 14.71 19.62 17.10 9.35 13.53 -20.42%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.01 0.86 0.86 1.50 0.61 -1.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 27/08/14 26/08/13 13/08/12 22/08/11 16/08/10 -
Price 0.42 0.475 1.36 0.72 0.73 0.855 0.65 -
P/RPS 0.49 0.60 0.93 0.57 0.40 0.42 0.61 -3.58%
P/EPS 29.17 14.05 9.34 4.99 6.19 8.96 8.74 22.22%
EY 3.43 7.12 10.71 20.03 16.16 11.16 11.45 -18.18%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.01 0.84 0.91 1.25 0.73 -4.60%

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