[FITTERS] YoY TTM 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- 14.8%
YoY- 65.66%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 387,191 348,726 441,675 427,058 404,502 412,594 154,497 16.53%
PBT 10,751 16,424 53,683 55,702 32,112 30,236 14,063 -4.37%
Tax -8,815 -6,660 -16,339 -14,572 -7,134 -8,688 -2,973 19.83%
NP 1,936 9,764 37,344 41,130 24,978 21,548 11,090 -25.22%
-
NP to SH 4,291 11,652 37,451 41,225 24,886 20,518 10,835 -14.29%
-
Tax Rate 81.99% 40.55% 30.44% 26.16% 22.22% 28.73% 21.14% -
Total Cost 385,255 338,962 404,331 385,928 379,524 391,046 143,407 17.88%
-
Net Worth 366,349 370,798 302,272 258,729 176,266 152,757 125,519 19.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,800 2,700 11,904 - - - - -
Div Payout % 65.25% 23.17% 31.79% - - - - -
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 366,349 370,798 302,272 258,729 176,266 152,757 125,519 19.52%
NOSH 480,497 479,811 302,272 289,827 216,863 216,095 206,718 15.07%
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 0.50% 2.80% 8.46% 9.63% 6.18% 5.22% 7.18% -
ROE 1.17% 3.14% 12.39% 15.93% 14.12% 13.43% 8.63% -
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 81.42 72.68 146.12 147.35 186.52 190.93 74.74 1.43%
EPS 0.90 2.43 12.39 14.22 11.48 9.49 5.24 -25.42%
DPS 0.60 0.56 3.94 0.00 0.00 0.00 0.00 -
NAPS 0.7704 0.7728 1.00 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 16.45 14.81 18.76 18.14 17.18 17.53 6.56 16.54%
EPS 0.18 0.49 1.59 1.75 1.06 0.87 0.46 -14.46%
DPS 0.12 0.11 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1575 0.1284 0.1099 0.0749 0.0649 0.0533 19.52%
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 0.52 0.69 0.92 0.48 0.36 0.39 0.88 -8.38%
P/EPS 46.54 20.80 10.82 4.92 5.93 7.90 12.59 24.32%
EY 2.15 4.81 9.25 20.32 16.88 12.66 7.94 -19.55%
DY 1.43 1.11 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 1.34 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 0.50 0.67 0.49 0.51 0.33 0.45 0.90 -9.32%
P/EPS 45.44 19.97 5.81 5.27 5.40 8.95 12.78 23.51%
EY 2.20 5.01 17.21 18.97 18.51 11.17 7.82 -19.03%
DY 1.46 1.16 5.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.72 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