[FITTERS] YoY TTM 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- 0.95%
YoY- 21.29%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 348,726 441,675 427,058 404,502 412,594 154,497 127,161 18.30%
PBT 16,424 53,683 55,702 32,112 30,236 14,063 -195 -
Tax -6,660 -16,339 -14,572 -7,134 -8,688 -2,973 -988 37.42%
NP 9,764 37,344 41,130 24,978 21,548 11,090 -1,183 -
-
NP to SH 11,652 37,451 41,225 24,886 20,518 10,835 -2,422 -
-
Tax Rate 40.55% 30.44% 26.16% 22.22% 28.73% 21.14% - -
Total Cost 338,962 404,331 385,928 379,524 391,046 143,407 128,344 17.56%
-
Net Worth 370,798 302,272 258,729 176,266 152,757 125,519 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,700 11,904 - - - - - -
Div Payout % 23.17% 31.79% - - - - - -
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 370,798 302,272 258,729 176,266 152,757 125,519 0 -
NOSH 479,811 302,272 289,827 216,863 216,095 206,718 121,474 25.71%
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 2.80% 8.46% 9.63% 6.18% 5.22% 7.18% -0.93% -
ROE 3.14% 12.39% 15.93% 14.12% 13.43% 8.63% 0.00% -
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 72.68 146.12 147.35 186.52 190.93 74.74 104.68 -5.89%
EPS 2.43 12.39 14.22 11.48 9.49 5.24 -1.99 -
DPS 0.56 3.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7728 1.00 0.8927 0.8128 0.7069 0.6072 0.00 -
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 14.76 18.70 18.08 17.12 17.47 6.54 5.38 18.30%
EPS 0.49 1.59 1.75 1.05 0.87 0.46 -0.10 -
DPS 0.11 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.128 0.1095 0.0746 0.0647 0.0531 0.00 -
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 0.69 0.92 0.48 0.36 0.39 0.88 0.33 13.07%
P/EPS 20.80 10.82 4.92 5.93 7.90 12.59 -17.55 -
EY 4.81 9.25 20.32 16.88 12.66 7.94 -5.70 -
DY 1.11 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.34 0.78 0.84 1.06 1.09 0.00 -
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 0.67 0.49 0.51 0.33 0.45 0.90 0.34 11.96%
P/EPS 19.97 5.81 5.27 5.40 8.95 12.78 -18.06 -
EY 5.01 17.21 18.97 18.51 11.17 7.82 -5.54 -
DY 1.16 5.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.84 0.76 1.20 1.10 0.00 -

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