[FITTERS] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.96%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 124,803 127,563 128,421 143,949 144,773 150,851 143,332 -8.83%
PBT 11,204 13,908 16,081 17,083 17,011 16,172 12,547 -7.28%
Tax -3,014 -4,066 -3,879 -4,084 -3,919 -3,197 -3,264 -5.18%
NP 8,190 9,842 12,202 12,999 13,092 12,975 9,283 -8.03%
-
NP to SH 7,169 9,250 12,033 12,827 12,951 12,827 9,180 -15.23%
-
Tax Rate 26.90% 29.23% 24.12% 23.91% 23.04% 19.77% 26.01% -
Total Cost 116,613 117,721 116,219 130,950 131,681 137,876 134,049 -8.89%
-
Net Worth 84,862 84,320 82,737 81,863 41,445 41,448 42,822 57.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,000 - - 2,569 4,227 4,227 4,227 11.88%
Div Payout % 69.74% - - 20.03% 32.64% 32.96% 46.05% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 84,862 84,320 82,737 81,863 41,445 41,448 42,822 57.97%
NOSH 125,000 124,568 124,379 124,393 41,445 41,448 42,822 104.65%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.56% 7.72% 9.50% 9.03% 9.04% 8.60% 6.48% -
ROE 8.45% 10.97% 14.54% 15.67% 31.25% 30.95% 21.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 99.84 102.40 103.25 115.72 349.31 363.94 334.71 -55.45%
EPS 5.74 7.43 9.67 10.31 31.25 30.95 21.44 -58.56%
DPS 4.00 0.00 0.00 2.07 10.20 10.20 9.87 -45.32%
NAPS 0.6789 0.6769 0.6652 0.6581 1.00 1.00 1.00 -22.80%
Adjusted Per Share Value based on latest NOSH - 124,393
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.30 5.42 5.46 6.11 6.15 6.41 6.09 -8.86%
EPS 0.30 0.39 0.51 0.54 0.55 0.54 0.39 -16.08%
DPS 0.21 0.00 0.00 0.11 0.18 0.18 0.18 10.85%
NAPS 0.036 0.0358 0.0351 0.0348 0.0176 0.0176 0.0182 57.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.53 0.49 0.48 0.45 0.37 0.39 0.39 -
P/RPS 0.53 0.48 0.46 0.39 0.11 0.11 0.12 169.92%
P/EPS 9.24 6.60 4.96 4.36 1.18 1.26 1.82 196.27%
EY 10.82 15.15 20.16 22.91 84.46 79.35 54.97 -66.26%
DY 7.55 0.00 0.00 4.59 27.57 26.15 25.31 -55.45%
P/NAPS 0.78 0.72 0.72 0.68 0.37 0.39 0.39 58.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 08/06/07 22/02/07 23/11/06 28/08/06 23/05/06 14/02/06 -
Price 0.47 0.52 0.61 0.52 0.43 0.39 0.41 -
P/RPS 0.47 0.51 0.59 0.45 0.12 0.11 0.12 149.09%
P/EPS 8.20 7.00 6.31 5.04 1.38 1.26 1.91 164.85%
EY 12.20 14.28 15.86 19.83 72.67 79.35 52.29 -62.20%
DY 8.51 0.00 0.00 3.97 23.72 26.15 24.08 -50.10%
P/NAPS 0.69 0.77 0.92 0.79 0.43 0.39 0.41 41.61%

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