[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
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 156,625 163,789 171,207 158,629 152,797 146,452 132,006 12.06%
PBT 26,010 24,521 32,772 5,801 6,564 8,598 10,432 83.76%
Tax -1,086 -1,165 -2,429 -3,012 -2,763 -2,749 -2,949 -48.59%
NP 24,924 23,356 30,343 2,789 3,801 5,849 7,483 122.86%
-
NP to SH 23,244 21,630 29,636 2,803 3,860 5,529 7,229 117.69%
-
Tax Rate 4.18% 4.75% 7.41% 51.92% 42.09% 31.97% 28.27% -
Total Cost 131,701 140,433 140,864 155,840 148,996 140,603 124,523 3.80%
-
Net Worth 108,843 111,799 119,739 93,540 93,974 92,129 84,172 18.67%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 5,225 5,225 5,225 5,225 5,000 5,000 5,000 2.97%
Div Payout % 22.48% 24.16% 17.63% 186.41% 129.53% 90.43% 69.17% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 108,843 111,799 119,739 93,540 93,974 92,129 84,172 18.67%
NOSH 120,869 126,084 131,135 130,625 131,764 128,439 127,014 -3.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.91% 14.26% 17.72% 1.76% 2.49% 3.99% 5.67% -
ROE 21.36% 19.35% 24.75% 3.00% 4.11% 6.00% 8.59% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 129.58 129.90 130.56 121.44 115.96 114.02 103.93 15.82%
EPS 19.23 17.16 22.60 2.15 2.93 4.30 5.69 125.03%
DPS 4.32 4.14 3.98 4.00 3.79 3.89 3.94 6.32%
NAPS 0.9005 0.8867 0.9131 0.7161 0.7132 0.7173 0.6627 22.65%
Adjusted Per Share Value based on latest NOSH - 130,625
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.63 6.93 7.25 6.72 6.47 6.20 5.59 12.03%
EPS 0.98 0.92 1.25 0.12 0.16 0.23 0.31 115.24%
DPS 0.22 0.22 0.22 0.22 0.21 0.21 0.21 3.14%
NAPS 0.0461 0.0473 0.0507 0.0396 0.0398 0.039 0.0356 18.78%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
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%
P/EPS 1.30 1.69 1.33 17.24 14.34 10.22 8.79 -72.00%
EY 76.92 59.16 75.33 5.80 6.97 9.78 11.38 257.07%
DY 17.29 14.29 13.28 10.81 9.03 8.85 7.87 68.91%
P/NAPS 0.28 0.33 0.33 0.52 0.59 0.61 0.75 -48.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
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%
P/EPS 1.56 1.46 1.11 24.70 12.97 8.13 7.56 -65.04%
EY 64.10 68.62 90.40 4.05 7.71 12.30 13.24 185.91%
DY 14.41 16.58 15.94 7.55 9.99 11.12 9.15 35.32%
P/NAPS 0.33 0.28 0.27 0.74 0.53 0.49 0.65 -36.33%

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