[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.28%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 165,654 148,838 125,228 146,452 132,648 124,484 99,848 40.01%
PBT 41,062 3,966 1,144 8,598 8,830 9,560 9,280 168.79%
Tax -2,040 -2,474 -1,684 -2,749 -2,466 -1,948 -1,628 16.18%
NP 39,022 1,492 -540 5,849 6,364 7,612 7,652 195.39%
-
NP to SH 38,305 388 -896 5,529 6,162 5,840 5,780 251.60%
-
Tax Rate 4.97% 62.38% 147.20% 31.97% 27.93% 20.38% 17.54% -
Total Cost 126,632 147,346 125,768 140,603 126,284 116,872 92,196 23.49%
-
Net Worth 119,728 92,615 93,974 92,278 84,148 85,081 84,320 26.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 10,346 - - - 10,025 - -
Div Payout % - 2,666.67% - - - 171.67% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 119,728 92,615 93,974 92,278 84,148 85,081 84,320 26.25%
NOSH 131,122 129,333 131,764 128,646 126,978 125,321 124,568 3.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.56% 1.00% -0.43% 3.99% 4.80% 6.11% 7.66% -
ROE 31.99% 0.42% -0.95% 5.99% 7.32% 6.86% 6.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 126.34 115.08 95.04 113.84 104.47 99.33 80.15 35.33%
EPS 29.21 0.30 -0.68 4.30 4.85 4.66 4.64 239.79%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.9131 0.7161 0.7132 0.7173 0.6627 0.6789 0.6769 22.01%
Adjusted Per Share Value based on latest NOSH - 128,439
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.04 6.32 5.32 6.22 5.63 5.29 4.24 40.08%
EPS 1.63 0.02 -0.04 0.23 0.26 0.25 0.25 247.81%
DPS 0.00 0.44 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.0509 0.0393 0.0399 0.0392 0.0357 0.0361 0.0358 26.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.37 0.42 0.44 0.50 0.53 0.49 -
P/RPS 0.24 0.32 0.44 0.39 0.48 0.53 0.61 -46.21%
P/EPS 1.03 123.33 -61.76 10.24 10.30 11.37 10.56 -78.72%
EY 97.38 0.81 -1.62 9.77 9.71 8.79 9.47 370.87%
DY 0.00 21.62 0.00 0.00 0.00 15.09 0.00 -
P/NAPS 0.33 0.52 0.59 0.61 0.75 0.78 0.72 -40.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 11/08/08 26/05/08 28/02/08 23/11/07 15/08/07 08/06/07 -
Price 0.25 0.53 0.38 0.35 0.43 0.47 0.52 -
P/RPS 0.20 0.46 0.40 0.31 0.41 0.47 0.65 -54.32%
P/EPS 0.86 176.67 -55.88 8.14 8.86 10.09 11.21 -81.86%
EY 116.85 0.57 -1.79 12.28 11.29 9.91 8.92 453.10%
DY 0.00 15.09 0.00 0.00 0.00 17.02 0.00 -
P/NAPS 0.27 0.74 0.53 0.49 0.65 0.69 0.77 -50.17%

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