[FITTERS] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.35%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 283,514 282,072 312,898 296,736 338,722 115,884 87,613 21.60%
PBT 13,578 39,311 41,460 23,867 21,474 10,168 6,081 14.31%
Tax -4,533 -10,624 -10,624 -6,097 -6,399 -2,651 -1,353 22.31%
NP 9,045 28,687 30,836 17,770 15,075 7,517 4,728 11.41%
-
NP to SH 10,673 29,117 30,881 17,544 14,852 7,495 4,677 14.73%
-
Tax Rate 33.38% 27.03% 25.62% 25.55% 29.80% 26.07% 22.25% -
Total Cost 274,469 253,385 282,062 278,966 323,647 108,367 82,885 22.07%
-
Net Worth 371,535 316,200 258,606 176,046 153,044 125,717 107,364 22.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 121 - - - - - -
Div Payout % - 0.42% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 371,535 316,200 258,606 176,046 153,044 125,717 107,364 22.97%
NOSH 480,765 302,671 289,690 216,592 216,501 207,044 121,480 25.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.19% 10.17% 9.85% 5.99% 4.45% 6.49% 5.40% -
ROE 2.87% 9.21% 11.94% 9.97% 9.70% 5.96% 4.36% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 58.97 93.19 108.01 137.00 156.45 55.97 72.12 -3.29%
EPS 2.22 9.62 10.66 8.10 6.86 3.62 3.85 -8.76%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7728 1.0447 0.8927 0.8128 0.7069 0.6072 0.8838 -2.21%
Adjusted Per Share Value based on latest NOSH - 216,863
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.00 11.94 13.25 12.56 14.34 4.91 3.71 21.59%
EPS 0.45 1.23 1.31 0.74 0.63 0.32 0.20 14.46%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1339 0.1095 0.0745 0.0648 0.0532 0.0455 22.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.505 1.34 0.70 0.68 0.75 0.66 0.35 -
P/RPS 0.86 1.44 0.65 0.50 0.48 1.18 0.49 9.82%
P/EPS 22.75 13.93 6.57 8.40 10.93 18.23 9.09 16.51%
EY 4.40 7.18 15.23 11.91 9.15 5.48 11.00 -14.15%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.28 0.78 0.84 1.06 1.09 0.40 8.42%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 20/11/09 -
Price 0.485 0.72 0.75 0.62 0.85 0.67 0.36 -
P/RPS 0.82 0.77 0.69 0.45 0.54 1.20 0.50 8.59%
P/EPS 21.85 7.48 7.04 7.65 12.39 18.51 9.35 15.18%
EY 4.58 13.36 14.21 13.06 8.07 5.40 10.69 -13.16%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.84 0.76 1.20 1.10 0.41 7.41%

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