[FITTERS] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.04%
YoY- -22.67%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 85,717 116,944 69,762 88,768 102,747 35,030 24,143 23.50%
PBT 4,681 12,635 11,701 5,989 8,259 3,368 1,775 17.53%
Tax -1,871 -3,387 -3,158 -1,472 -2,273 -822 -342 32.72%
NP 2,810 9,248 8,543 4,517 5,986 2,546 1,433 11.87%
-
NP to SH 3,271 9,321 8,514 4,431 5,730 2,567 1,390 15.32%
-
Tax Rate 39.97% 26.81% 26.99% 24.58% 27.52% 24.41% 19.27% -
Total Cost 82,907 107,696 61,219 84,251 96,761 32,484 22,710 24.07%
-
Net Worth 371,980 295,845 232,994 163,903 142,168 116,071 108,843 22.71%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 59 - - - - - -
Div Payout % - 0.63% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 371,980 295,845 232,994 163,903 142,168 116,071 108,843 22.71%
NOSH 481,029 295,904 288,610 216,146 216,226 126,453 120,869 25.87%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.28% 7.91% 12.25% 5.09% 5.83% 7.27% 5.94% -
ROE 0.88% 3.15% 3.65% 2.70% 4.03% 2.21% 1.28% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.82 39.52 24.17 41.07 47.52 27.70 19.97 -1.87%
EPS 0.68 3.15 2.95 2.05 2.65 2.03 1.15 -8.38%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.9998 0.8073 0.7583 0.6575 0.9179 0.9005 -2.50%
Adjusted Per Share Value based on latest NOSH - 216,146
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.64 4.97 2.96 3.77 4.36 1.49 1.03 23.40%
EPS 0.14 0.40 0.36 0.19 0.24 0.11 0.06 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.1257 0.099 0.0696 0.0604 0.0493 0.0462 22.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.635 0.97 0.58 0.75 0.92 0.43 0.25 -
P/RPS 3.56 2.45 2.40 1.83 1.94 1.55 1.25 19.04%
P/EPS 93.38 30.79 19.66 36.59 34.72 21.18 21.74 27.48%
EY 1.07 3.25 5.09 2.73 2.88 4.72 4.60 -21.56%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.97 0.72 0.99 1.40 0.47 0.28 19.60%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 21/05/14 27/05/13 16/05/12 12/05/11 17/05/10 27/05/09 -
Price 0.60 1.01 0.81 0.71 1.13 0.42 0.30 -
P/RPS 3.37 2.56 3.35 1.73 2.38 1.52 1.50 14.43%
P/EPS 88.24 32.06 27.46 34.63 42.64 20.69 26.09 22.50%
EY 1.13 3.12 3.64 2.89 2.35 4.83 3.83 -18.40%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.01 1.00 0.94 1.72 0.46 0.33 15.40%

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