[FITTERS] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 127.78%
YoY- 80.45%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 159,603 113,779 107,766 74,152 38,613 39,100 46,966 22.59%
PBT 14,372 14,049 8,245 8,905 3,895 -5,850 1,975 39.16%
Tax -5,715 -3,761 -1,037 -2,066 -322 178 -899 36.06%
NP 8,657 10,288 7,208 6,839 3,573 -5,672 1,076 41.51%
-
NP to SH 8,334 10,354 7,342 6,027 3,340 -6,859 907 44.67%
-
Tax Rate 39.76% 26.77% 12.58% 23.20% 8.27% - 45.52% -
Total Cost 150,946 103,491 100,558 67,313 35,040 44,772 45,890 21.92%
-
Net Worth 279,902 174,108 160,517 135,068 71,157 111,799 92,129 20.32%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 279,902 174,108 160,517 135,068 71,157 111,799 92,129 20.32%
NOSH 291,534 224,598 216,534 211,473 122,664 126,084 128,439 14.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.42% 9.04% 6.69% 9.22% 9.25% -14.51% 2.29% -
ROE 2.98% 5.95% 4.57% 4.46% 4.69% -6.14% 0.98% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 54.75 50.66 49.77 35.06 31.48 31.01 36.57 6.95%
EPS 1.94 4.61 3.39 2.85 1.72 -5.44 0.71 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9601 0.7752 0.7413 0.6387 0.5801 0.8867 0.7173 4.97%
Adjusted Per Share Value based on latest NOSH - 211,473
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.78 4.83 4.58 3.15 1.64 1.66 2.00 22.54%
EPS 0.35 0.44 0.31 0.26 0.14 -0.29 0.04 43.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.074 0.0682 0.0574 0.0302 0.0475 0.0391 20.34%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.77 0.61 0.85 0.71 0.38 0.29 0.44 -
P/RPS 1.41 1.20 1.71 2.02 1.21 0.94 1.20 2.72%
P/EPS 26.94 13.23 25.07 24.91 13.96 -5.33 62.31 -13.03%
EY 3.71 7.56 3.99 4.01 7.17 -18.76 1.60 15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 1.15 1.11 0.66 0.33 0.61 4.61%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 27/02/13 22/02/12 14/02/11 25/02/10 24/02/09 28/02/08 -
Price 0.88 0.57 0.86 0.82 0.39 0.25 0.35 -
P/RPS 1.61 1.13 1.73 2.34 1.24 0.81 0.96 8.99%
P/EPS 30.78 12.36 25.36 28.77 14.32 -4.60 49.56 -7.62%
EY 3.25 8.09 3.94 3.48 6.98 -21.76 2.02 8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 1.16 1.28 0.67 0.28 0.49 11.05%

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