[FITTERS] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 69.5%
YoY- 123.22%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 467,776 279,048 355,072 410,988 140,120 96,572 125,228 24.55%
PBT 50,540 46,804 23,956 33,036 13,472 7,100 1,144 87.96%
Tax -13,548 -12,632 -5,888 -9,092 -3,288 -1,368 -1,684 41.53%
NP 36,992 34,172 18,068 23,944 10,184 5,732 -540 -
-
NP to SH 37,284 34,056 17,724 22,920 10,268 5,560 -896 -
-
Tax Rate 26.81% 26.99% 24.58% 27.52% 24.41% 19.27% 147.20% -
Total Cost 430,784 244,876 337,004 387,044 129,936 90,840 125,768 22.76%
-
Net Worth 295,845 232,994 163,903 142,168 116,071 108,843 93,974 21.05%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 236 - - - - - - -
Div Payout % 0.63% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 295,845 232,994 163,903 142,168 116,071 108,843 93,974 21.05%
NOSH 295,904 288,610 216,146 216,226 126,453 120,869 131,764 14.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.91% 12.25% 5.09% 5.83% 7.27% 5.94% -0.43% -
ROE 12.60% 14.62% 10.81% 16.12% 8.85% 5.11% -0.95% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 158.08 96.69 164.27 190.07 110.81 79.90 95.04 8.84%
EPS 12.60 11.80 8.20 10.60 8.12 4.60 -0.68 -
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9998 0.8073 0.7583 0.6575 0.9179 0.9005 0.7132 5.78%
Adjusted Per Share Value based on latest NOSH - 216,226
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.87 11.85 15.08 17.46 5.95 4.10 5.32 24.54%
EPS 1.58 1.45 0.75 0.97 0.44 0.24 -0.04 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.099 0.0696 0.0604 0.0493 0.0462 0.0399 21.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.97 0.58 0.75 0.92 0.43 0.25 0.42 -
P/RPS 0.61 0.60 0.46 0.48 0.39 0.31 0.44 5.59%
P/EPS 7.70 4.92 9.15 8.68 5.30 5.43 -61.76 -
EY 12.99 20.34 10.93 11.52 18.88 18.40 -1.62 -
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.99 1.40 0.47 0.28 0.59 8.63%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 27/05/13 16/05/12 12/05/11 17/05/10 27/05/09 26/05/08 -
Price 1.01 0.81 0.71 1.13 0.42 0.30 0.38 -
P/RPS 0.64 0.84 0.43 0.59 0.38 0.38 0.40 8.14%
P/EPS 8.02 6.86 8.66 10.66 5.17 6.52 -55.88 -
EY 12.48 14.57 11.55 9.38 19.33 15.33 -1.79 -
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 0.94 1.72 0.46 0.33 0.53 11.34%

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