[FITTERS] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[FITTERS] FITTERS DIVERSIFIED BHD

Announcement Date

11-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -27.38%

YoY- -60.9%

Quarter Report

FITTERS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	156,625	163,789	171,207	158,629	152,797	146,452	132,006	12.06%
YoY %	-4.37%	-4.33%	7.93%	3.82%	4.33%	10.94%	-	-
Horiz. %	118.65%	124.08%	129.70%	120.17%	115.75%	110.94%	100.00%	-
PBT	26,010	24,521	32,772	5,801	6,564	8,598	10,432	83.76%
YoY %	6.07%	-25.18%	464.94%	-11.62%	-23.66%	-17.58%	-	-
Horiz. %	249.33%	235.06%	314.15%	55.61%	62.92%	82.42%	100.00%	-
Tax	-1,086	-1,165	-2,429	-3,012	-2,763	-2,749	-2,949	-48.59%
YoY %	6.78%	52.04%	19.36%	-9.01%	-0.51%	6.78%	-	-
Horiz. %	36.83%	39.50%	82.37%	102.14%	93.69%	93.22%	100.00%	-
NP	24,924	23,356	30,343	2,789	3,801	5,849	7,483	122.86%
YoY %	6.71%	-23.03%	987.95%	-26.62%	-35.01%	-21.84%	-	-
Horiz. %	333.07%	312.12%	405.49%	37.27%	50.80%	78.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,244	21,630	29,636	2,803	3,860	5,529	7,229	117.69%
YoY %	7.46%	-27.01%	957.30%	-27.38%	-30.19%	-23.52%	-	-
Horiz. %	321.54%	299.21%	409.96%	38.77%	53.40%	76.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.18%	4.75%	7.41%	51.92%	42.09%	31.97%	28.27%	-
YoY %	-12.00%	-35.90%	-85.73%	23.35%	31.65%	13.09%	-	-
Horiz. %	14.79%	16.80%	26.21%	183.66%	148.89%	113.09%	100.00%	-
Total Cost	131,701	140,433	140,864	155,840	148,996	140,603	124,523	3.80%
YoY %	-6.22%	-0.31%	-9.61%	4.59%	5.97%	12.91%	-	-
Horiz. %	105.76%	112.78%	113.12%	125.15%	119.65%	112.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,843	111,799	119,739	93,540	93,974	92,129	84,172	18.67%
YoY %	-2.64%	-6.63%	28.01%	-0.46%	2.00%	9.45%	-	-
Horiz. %	129.31%	132.82%	142.26%	111.13%	111.65%	109.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	5,225	5,225	5,225	5,225	5,000	5,000	5,000	2.97%
YoY %	0.00%	0.00%	0.00%	4.50%	0.00%	0.00%	-	-
Horiz. %	104.50%	104.50%	104.50%	104.50%	100.00%	100.00%	100.00%	-
Div Payout %	22.48%	24.16%	17.63%	186.41%	129.53%	90.43%	69.17%	-
YoY %	-6.95%	37.04%	-90.54%	43.91%	43.24%	30.74%	-	-
Horiz. %	32.50%	34.93%	25.49%	269.50%	187.26%	130.74%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	108,843	111,799	119,739	93,540	93,974	92,129	84,172	18.67%
YoY %	-2.64%	-6.63%	28.01%	-0.46%	2.00%	9.45%	-	-
Horiz. %	129.31%	132.82%	142.26%	111.13%	111.65%	109.45%	100.00%	-
NOSH	120,869	126,084	131,135	130,625	131,764	128,439	127,014	-3.24%
YoY %	-4.14%	-3.85%	0.39%	-0.86%	2.59%	1.12%	-	-
Horiz. %	95.16%	99.27%	103.24%	102.84%	103.74%	101.12%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	15.91%	14.26%	17.72%	1.76%	2.49%	3.99%	5.67%	-
YoY %	11.57%	-19.53%	906.82%	-29.32%	-37.59%	-29.63%	-	-
Horiz. %	280.60%	251.50%	312.52%	31.04%	43.92%	70.37%	100.00%	-
ROE	21.36%	19.35%	24.75%	3.00%	4.11%	6.00%	8.59%	-
YoY %	10.39%	-21.82%	725.00%	-27.01%	-31.50%	-30.15%	-	-
Horiz. %	248.66%	225.26%	288.13%	34.92%	47.85%	69.85%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	129.58	129.90	130.56	121.44	115.96	114.02	103.93	15.82%
YoY %	-0.25%	-0.51%	7.51%	4.73%	1.70%	9.71%	-	-
Horiz. %	124.68%	124.99%	125.62%	116.85%	111.58%	109.71%	100.00%	-
EPS	19.23	17.16	22.60	2.15	2.93	4.30	5.69	125.03%
YoY %	12.06%	-24.07%	951.16%	-26.62%	-31.86%	-24.43%	-	-
Horiz. %	337.96%	301.58%	397.19%	37.79%	51.49%	75.57%	100.00%	-
DPS	4.32	4.14	3.98	4.00	3.79	3.89	3.94	6.32%
YoY %	4.35%	4.02%	-0.50%	5.54%	-2.57%	-1.27%	-	-
Horiz. %	109.64%	105.08%	101.02%	101.52%	96.19%	98.73%	100.00%	-
NAPS	0.9005	0.8867	0.9131	0.7161	0.7132	0.7173	0.6627	22.65%
YoY %	1.56%	-2.89%	27.51%	0.41%	-0.57%	8.24%	-	-
Horiz. %	135.88%	133.80%	137.78%	108.06%	107.62%	108.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 130,625
RPS	6.65	6.96	7.27	6.74	6.49	6.22	5.61	11.99%
YoY %	-4.45%	-4.26%	7.86%	3.85%	4.34%	10.87%	-	-
Horiz. %	118.54%	124.06%	129.59%	120.14%	115.69%	110.87%	100.00%	-
EPS	0.99	0.92	1.26	0.12	0.16	0.23	0.31	116.70%
YoY %	7.61%	-26.98%	950.00%	-25.00%	-30.43%	-25.81%	-	-
Horiz. %	319.35%	296.77%	406.45%	38.71%	51.61%	74.19%	100.00%	-
DPS	0.22	0.22	0.22	0.22	0.21	0.21	0.21	3.14%
YoY %	0.00%	0.00%	0.00%	4.76%	0.00%	0.00%	-	-
Horiz. %	104.76%	104.76%	104.76%	104.76%	100.00%	100.00%	100.00%	-
NAPS	0.0462	0.0475	0.0509	0.0397	0.0399	0.0391	0.0358	18.51%
YoY %	-2.74%	-6.68%	28.21%	-0.50%	2.05%	9.22%	-	-
Horiz. %	129.05%	132.68%	142.18%	110.89%	111.45%	109.22%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.25	0.29	0.30	0.37	0.42	0.44	0.50	-
P/RPS	0.19	0.22	0.23	0.30	0.36	0.39	0.48	-46.05%
YoY %	-13.64%	-4.35%	-23.33%	-16.67%	-7.69%	-18.75%	-	-
Horiz. %	39.58%	45.83%	47.92%	62.50%	75.00%	81.25%	100.00%	-
P/EPS	1.30	1.69	1.33	17.24	14.34	10.22	8.79	-72.00%
YoY %	-23.08%	27.07%	-92.29%	20.22%	40.31%	16.27%	-	-
Horiz. %	14.79%	19.23%	15.13%	196.13%	163.14%	116.27%	100.00%	-
EY	76.92	59.16	75.33	5.80	6.97	9.78	11.38	257.07%
YoY %	30.02%	-21.47%	1,198.79%	-16.79%	-28.73%	-14.06%	-	-
Horiz. %	675.92%	519.86%	661.95%	50.97%	61.25%	85.94%	100.00%	-
DY	17.29	14.29	13.28	10.81	9.03	8.85	7.87	68.91%
YoY %	20.99%	7.61%	22.85%	19.71%	2.03%	12.45%	-	-
Horiz. %	219.70%	181.58%	168.74%	137.36%	114.74%	112.45%	100.00%	-
P/NAPS	0.28	0.33	0.33	0.52	0.59	0.61	0.75	-48.12%
YoY %	-15.15%	0.00%	-36.54%	-11.86%	-3.28%	-18.67%	-	-
Horiz. %	37.33%	44.00%	44.00%	69.33%	78.67%	81.33%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	24/02/09	24/11/08	11/08/08	26/05/08	28/02/08	23/11/07	-
Price	0.30	0.25	0.25	0.53	0.38	0.35	0.43	-
P/RPS	0.23	0.19	0.19	0.44	0.33	0.31	0.41	-31.95%
YoY %	21.05%	0.00%	-56.82%	33.33%	6.45%	-24.39%	-	-
Horiz. %	56.10%	46.34%	46.34%	107.32%	80.49%	75.61%	100.00%	-
P/EPS	1.56	1.46	1.11	24.70	12.97	8.13	7.56	-65.04%
YoY %	6.85%	31.53%	-95.51%	90.44%	59.53%	7.54%	-	-
Horiz. %	20.63%	19.31%	14.68%	326.72%	171.56%	107.54%	100.00%	-
EY	64.10	68.62	90.40	4.05	7.71	12.30	13.24	185.91%
YoY %	-6.59%	-24.09%	2,132.10%	-47.47%	-37.32%	-7.10%	-	-
Horiz. %	484.14%	518.28%	682.78%	30.59%	58.23%	92.90%	100.00%	-
DY	14.41	16.58	15.94	7.55	9.99	11.12	9.15	35.32%
YoY %	-13.09%	4.02%	111.13%	-24.42%	-10.16%	21.53%	-	-
Horiz. %	157.49%	181.20%	174.21%	82.51%	109.18%	121.53%	100.00%	-
P/NAPS	0.33	0.28	0.27	0.74	0.53	0.49	0.65	-36.33%
YoY %	17.86%	3.70%	-63.51%	39.62%	8.16%	-24.62%	-	-
Horiz. %	50.77%	43.08%	41.54%	113.85%	81.54%	75.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos