[FITTERS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 48.5%
YoY- 76.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 288,219 283,514 282,072 312,898 296,736 338,722 115,884 16.38%
PBT 9,470 13,578 39,311 41,460 23,867 21,474 10,168 -1.17%
Tax -5,360 -4,533 -10,624 -10,624 -6,097 -6,399 -2,651 12.43%
NP 4,110 9,045 28,687 30,836 17,770 15,075 7,517 -9.56%
-
NP to SH 5,686 10,673 29,117 30,881 17,544 14,852 7,495 -4.49%
-
Tax Rate 56.60% 33.38% 27.03% 25.62% 25.55% 29.80% 26.07% -
Total Cost 284,109 274,469 253,385 282,062 278,966 323,647 108,367 17.40%
-
Net Worth 368,108 371,535 316,200 258,606 176,046 153,044 125,717 19.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 121 - - - - -
Div Payout % - - 0.42% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 368,108 371,535 316,200 258,606 176,046 153,044 125,717 19.58%
NOSH 477,815 480,765 302,671 289,690 216,592 216,501 207,044 14.94%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.43% 3.19% 10.17% 9.85% 5.99% 4.45% 6.49% -
ROE 1.54% 2.87% 9.21% 11.94% 9.97% 9.70% 5.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.32 58.97 93.19 108.01 137.00 156.45 55.97 1.25%
EPS 1.19 2.22 9.62 10.66 8.10 6.86 3.62 -16.91%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.7704 0.7728 1.0447 0.8927 0.8128 0.7069 0.6072 4.04%
Adjusted Per Share Value based on latest NOSH - 289,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.24 12.04 11.98 13.29 12.61 14.39 4.92 16.38%
EPS 0.24 0.45 1.24 1.31 0.75 0.63 0.32 -4.67%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1564 0.1578 0.1343 0.1099 0.0748 0.065 0.0534 19.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.42 0.505 1.34 0.70 0.68 0.75 0.66 -
P/RPS 0.70 0.86 1.44 0.65 0.50 0.48 1.18 -8.32%
P/EPS 35.29 22.75 13.93 6.57 8.40 10.93 18.23 11.62%
EY 2.83 4.40 7.18 15.23 11.91 9.15 5.48 -10.41%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 1.28 0.78 0.84 1.06 1.09 -10.76%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 02/12/14 27/11/13 21/11/12 21/11/11 24/11/10 -
Price 0.41 0.485 0.72 0.75 0.62 0.85 0.67 -
P/RPS 0.68 0.82 0.77 0.69 0.45 0.54 1.20 -9.02%
P/EPS 34.45 21.85 7.48 7.04 7.65 12.39 18.51 10.89%
EY 2.90 4.58 13.36 14.21 13.06 8.07 5.40 -9.83%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.69 0.84 0.76 1.20 1.10 -11.44%

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