[FITTERS] YoY Cumulative 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- 80.0%
YoY- 112.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 219,019 181,075 197,376 219,447 69,993 56,999 74,419 19.70%
PBT 29,072 28,098 17,236 15,412 6,344 3,989 1,983 56.41%
Tax -7,452 -7,323 -4,218 -4,368 -1,536 -1,038 -1,237 34.87%
NP 21,620 20,775 13,018 11,044 4,808 2,951 746 75.21%
-
NP to SH 21,802 20,795 12,773 10,314 4,849 2,782 194 119.59%
-
Tax Rate 25.63% 26.06% 24.47% 28.34% 24.21% 26.02% 62.38% -
Total Cost 197,399 160,300 184,358 208,403 65,185 54,048 73,673 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 119 - - - - - 5,173 -46.65%
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 0.07% 8.44% 7.36% 6.99% 4.15% 2.52% 0.21% -
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 73.13 62.78 91.17 101.49 53.70 47.12 57.54 4.07%
EPS 7.28 7.21 5.90 4.77 3.72 2.30 0.15 90.93%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 4.00 -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 9.30 7.69 8.38 9.32 2.97 2.42 3.16 19.70%
EPS 0.93 0.88 0.54 0.44 0.21 0.12 0.01 112.77%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.22 -40.24%
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 1.35 1.17 0.76 1.01 1.02 0.66 0.64 13.24%
P/EPS 13.60 10.19 11.69 21.38 14.78 13.48 246.67 -38.29%
EY 7.35 9.81 8.55 4.68 6.76 7.42 0.41 61.74%
DY 0.04 0.00 0.00 0.00 0.00 0.00 10.81 -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 1.86 1.15 0.80 0.84 1.21 0.72 0.92 12.44%
P/EPS 18.68 9.99 12.37 17.92 17.47 14.78 353.33 -38.72%
EY 5.35 10.01 8.08 5.58 5.72 6.76 0.28 63.46%
DY 0.03 0.00 0.00 0.00 0.00 0.00 7.55 -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