[FITTERS] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -22.5%
YoY- -44.65%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 152,797 146,452 132,006 124,803 127,563 128,421 143,949 4.05%
PBT 6,564 8,598 10,432 11,204 13,908 16,081 17,083 -47.11%
Tax -2,763 -2,749 -2,949 -3,014 -4,066 -3,879 -4,084 -22.91%
NP 3,801 5,849 7,483 8,190 9,842 12,202 12,999 -55.91%
-
NP to SH 3,860 5,529 7,229 7,169 9,250 12,033 12,827 -55.06%
-
Tax Rate 42.09% 31.97% 28.27% 26.90% 29.23% 24.12% 23.91% -
Total Cost 148,996 140,603 124,523 116,613 117,721 116,219 130,950 8.97%
-
Net Worth 93,974 92,129 84,172 84,862 84,320 82,737 81,863 9.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,000 5,000 5,000 5,000 - - 2,569 55.82%
Div Payout % 129.53% 90.43% 69.17% 69.74% - - 20.03% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 93,974 92,129 84,172 84,862 84,320 82,737 81,863 9.62%
NOSH 131,764 128,439 127,014 125,000 124,568 124,379 124,393 3.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.49% 3.99% 5.67% 6.56% 7.72% 9.50% 9.03% -
ROE 4.11% 6.00% 8.59% 8.45% 10.97% 14.54% 15.67% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 115.96 114.02 103.93 99.84 102.40 103.25 115.72 0.13%
EPS 2.93 4.30 5.69 5.74 7.43 9.67 10.31 -56.74%
DPS 3.79 3.89 3.94 4.00 0.00 0.00 2.07 49.60%
NAPS 0.7132 0.7173 0.6627 0.6789 0.6769 0.6652 0.6581 5.50%
Adjusted Per Share Value based on latest NOSH - 125,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.47 6.20 5.59 5.28 5.40 5.44 6.09 4.11%
EPS 0.16 0.23 0.31 0.30 0.39 0.51 0.54 -55.52%
DPS 0.21 0.21 0.21 0.21 0.00 0.00 0.11 53.83%
NAPS 0.0398 0.039 0.0356 0.0359 0.0357 0.035 0.0347 9.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.44 0.50 0.53 0.49 0.48 0.45 -
P/RPS 0.36 0.39 0.48 0.53 0.48 0.46 0.39 -5.19%
P/EPS 14.34 10.22 8.79 9.24 6.60 4.96 4.36 121.00%
EY 6.97 9.78 11.38 10.82 15.15 20.16 22.91 -54.73%
DY 9.03 8.85 7.87 7.55 0.00 0.00 4.59 56.94%
P/NAPS 0.59 0.61 0.75 0.78 0.72 0.72 0.68 -9.02%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 23/11/07 15/08/07 08/06/07 22/02/07 23/11/06 -
Price 0.38 0.35 0.43 0.47 0.52 0.61 0.52 -
P/RPS 0.33 0.31 0.41 0.47 0.51 0.59 0.45 -18.66%
P/EPS 12.97 8.13 7.56 8.20 7.00 6.31 5.04 87.68%
EY 7.71 12.30 13.24 12.20 14.28 15.86 19.83 -46.69%
DY 9.99 11.12 9.15 8.51 0.00 0.00 3.97 84.90%
P/NAPS 0.53 0.49 0.65 0.69 0.77 0.92 0.79 -23.34%

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