[FITTERS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.84%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 158,629 152,797 146,452 132,006 124,803 127,563 128,421 15.13%
PBT 5,801 6,564 8,598 10,432 11,204 13,908 16,081 -49.35%
Tax -3,012 -2,763 -2,749 -2,949 -3,014 -4,066 -3,879 -15.53%
NP 2,789 3,801 5,849 7,483 8,190 9,842 12,202 -62.65%
-
NP to SH 2,803 3,860 5,529 7,229 7,169 9,250 12,033 -62.17%
-
Tax Rate 51.92% 42.09% 31.97% 28.27% 26.90% 29.23% 24.12% -
Total Cost 155,840 148,996 140,603 124,523 116,613 117,721 116,219 21.62%
-
Net Worth 93,540 93,974 92,129 84,172 84,862 84,320 82,737 8.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,225 5,000 5,000 5,000 5,000 - - -
Div Payout % 186.41% 129.53% 90.43% 69.17% 69.74% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 93,540 93,974 92,129 84,172 84,862 84,320 82,737 8.53%
NOSH 130,625 131,764 128,439 127,014 125,000 124,568 124,379 3.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.76% 2.49% 3.99% 5.67% 6.56% 7.72% 9.50% -
ROE 3.00% 4.11% 6.00% 8.59% 8.45% 10.97% 14.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.44 115.96 114.02 103.93 99.84 102.40 103.25 11.43%
EPS 2.15 2.93 4.30 5.69 5.74 7.43 9.67 -63.33%
DPS 4.00 3.79 3.89 3.94 4.00 0.00 0.00 -
NAPS 0.7161 0.7132 0.7173 0.6627 0.6789 0.6769 0.6652 5.04%
Adjusted Per Share Value based on latest NOSH - 127,014
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.74 6.49 6.22 5.61 5.30 5.42 5.46 15.08%
EPS 0.12 0.16 0.23 0.31 0.30 0.39 0.51 -61.92%
DPS 0.22 0.21 0.21 0.21 0.21 0.00 0.00 -
NAPS 0.0397 0.0399 0.0391 0.0358 0.036 0.0358 0.0351 8.56%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.37 0.42 0.44 0.50 0.53 0.49 0.48 -
P/RPS 0.30 0.36 0.39 0.48 0.53 0.48 0.46 -24.81%
P/EPS 17.24 14.34 10.22 8.79 9.24 6.60 4.96 129.63%
EY 5.80 6.97 9.78 11.38 10.82 15.15 20.16 -56.45%
DY 10.81 9.03 8.85 7.87 7.55 0.00 0.00 -
P/NAPS 0.52 0.59 0.61 0.75 0.78 0.72 0.72 -19.51%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 26/05/08 28/02/08 23/11/07 15/08/07 08/06/07 22/02/07 -
Price 0.53 0.38 0.35 0.43 0.47 0.52 0.61 -
P/RPS 0.44 0.33 0.31 0.41 0.47 0.51 0.59 -17.77%
P/EPS 24.70 12.97 8.13 7.56 8.20 7.00 6.31 148.58%
EY 4.05 7.71 12.30 13.24 12.20 14.28 15.86 -59.78%
DY 7.55 9.99 11.12 9.15 8.51 0.00 0.00 -
P/NAPS 0.74 0.53 0.49 0.65 0.69 0.77 0.92 -13.52%

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