[FITTERS] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 19.26%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 382,456 347,284 472,501 410,515 446,488 190,036 126,226 20.28%
PBT 13,911 42,157 55,832 37,916 29,719 19,073 9,976 5.69%
Tax -6,279 -12,751 -16,339 -9,858 -7,436 -4,717 -1,675 24.62%
NP 7,632 29,406 39,493 28,058 22,283 14,356 8,301 -1.39%
-
NP to SH 10,113 30,096 39,215 27,898 22,194 13,522 8,017 3.94%
-
Tax Rate 45.14% 30.25% 29.26% 26.00% 25.02% 24.73% 16.79% -
Total Cost 374,824 317,878 433,008 382,457 424,205 175,680 117,925 21.24%
-
Net Worth 367,662 333,893 279,758 173,986 160,500 135,368 71,187 31.45%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 11,748 5,827 - - - - -
Div Payout % - 39.04% 14.86% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 367,662 333,893 279,758 173,986 160,500 135,368 71,187 31.45%
NOSH 479,289 451,879 291,385 224,440 216,512 211,943 122,715 25.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.00% 8.47% 8.36% 6.83% 4.99% 7.55% 6.58% -
ROE 2.75% 9.01% 14.02% 16.03% 13.83% 9.99% 11.26% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 79.80 76.85 162.16 182.91 206.22 89.66 102.86 -4.14%
EPS 2.11 6.66 9.15 12.43 10.26 6.38 4.14 -10.62%
DPS 0.00 2.60 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7671 0.7389 0.9601 0.7752 0.7413 0.6387 0.5801 4.76%
Adjusted Per Share Value based on latest NOSH - 224,598
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.25 14.75 20.07 17.44 18.97 8.07 5.36 20.29%
EPS 0.43 1.28 1.67 1.19 0.94 0.57 0.34 3.98%
DPS 0.00 0.50 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1418 0.1188 0.0739 0.0682 0.0575 0.0302 31.48%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.485 0.62 0.77 0.61 0.85 0.71 0.38 -
P/RPS 0.61 0.81 0.47 0.33 0.41 0.79 0.37 8.68%
P/EPS 22.99 9.31 5.72 4.91 8.29 11.13 5.82 25.71%
EY 4.35 10.74 17.48 20.38 12.06 8.99 17.19 -20.46%
DY 0.00 4.19 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.84 0.80 0.79 1.15 1.11 0.66 -0.77%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 24/02/14 27/02/13 22/02/12 14/02/11 25/02/10 -
Price 0.45 0.655 0.88 0.57 0.86 0.82 0.39 -
P/RPS 0.56 0.85 0.54 0.31 0.42 0.91 0.38 6.67%
P/EPS 21.33 9.83 6.54 4.59 8.39 12.85 5.97 23.63%
EY 4.69 10.17 15.29 21.81 11.92 7.78 16.75 -19.10%
DY 0.00 3.97 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.92 0.74 1.16 1.28 0.67 -2.09%

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