[FITTERS] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[FITTERS] FITTERS DIVERSIFIED BHD

Announcement Date

24-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 957.3%

YoY- 309.96%

Quarter Report

FITTERS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	146,369	156,625	163,789	171,207	158,629	152,797	146,452	-0.03%
YoY %	-6.55%	-4.37%	-4.33%	7.93%	3.82%	4.33%	-	-
Horiz. %	99.94%	106.95%	111.84%	116.90%	108.31%	104.33%	100.00%	-
PBT	26,527	26,010	24,521	32,772	5,801	6,564	8,598	112.07%
YoY %	1.99%	6.07%	-25.18%	464.94%	-11.62%	-23.66%	-	-
Horiz. %	308.53%	302.51%	285.19%	381.16%	67.47%	76.34%	100.00%	-
Tax	-966	-1,086	-1,165	-2,429	-3,012	-2,763	-2,749	-50.23%
YoY %	11.05%	6.78%	52.04%	19.36%	-9.01%	-0.51%	-	-
Horiz. %	35.14%	39.51%	42.38%	88.36%	109.57%	100.51%	100.00%	-
NP	25,561	24,924	23,356	30,343	2,789	3,801	5,849	167.53%
YoY %	2.56%	6.71%	-23.03%	987.95%	-26.62%	-35.01%	-	-
Horiz. %	437.01%	426.12%	399.32%	518.77%	47.68%	64.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,218	23,244	21,630	29,636	2,803	3,860	5,529	167.94%
YoY %	4.19%	7.46%	-27.01%	957.30%	-27.38%	-30.19%	-	-
Horiz. %	438.02%	420.40%	391.21%	536.01%	50.70%	69.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.64%	4.18%	4.75%	7.41%	51.92%	42.09%	31.97%	-
YoY %	-12.92%	-12.00%	-35.90%	-85.73%	23.35%	31.65%	-	-
Horiz. %	11.39%	13.07%	14.86%	23.18%	162.40%	131.65%	100.00%	-
Total Cost	120,808	131,701	140,433	140,864	155,840	148,996	140,603	-9.62%
YoY %	-8.27%	-6.22%	-0.31%	-9.61%	4.59%	5.97%	-	-
Horiz. %	85.92%	93.67%	99.88%	100.19%	110.84%	105.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	110,536	108,843	111,799	119,739	93,540	93,974	92,129	12.92%
YoY %	1.56%	-2.64%	-6.63%	28.01%	-0.46%	2.00%	-	-
Horiz. %	119.98%	118.14%	121.35%	129.97%	101.53%	102.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	5,225	5,225	5,225	5,225	5,000	5,000	-
YoY %	-	0.00%	0.00%	0.00%	4.50%	0.00%	-	-
Horiz. %	-	104.50%	104.50%	104.50%	104.50%	100.00%	100.00%	-
Div Payout %	-	22.48%	24.16%	17.63%	186.41%	129.53%	90.43%	-
YoY %	-	-6.95%	37.04%	-90.54%	43.91%	43.24%	-	-
Horiz. %	-	24.86%	26.72%	19.50%	206.14%	143.24%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	110,536	108,843	111,799	119,739	93,540	93,974	92,129	12.92%
YoY %	1.56%	-2.64%	-6.63%	28.01%	-0.46%	2.00%	-	-
Horiz. %	119.98%	118.14%	121.35%	129.97%	101.53%	102.00%	100.00%	-
NOSH	121,043	120,869	126,084	131,135	130,625	131,764	128,439	-3.88%
YoY %	0.14%	-4.14%	-3.85%	0.39%	-0.86%	2.59%	-	-
Horiz. %	94.24%	94.11%	98.17%	102.10%	101.70%	102.59%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	17.46%	15.91%	14.26%	17.72%	1.76%	2.49%	3.99%	-
YoY %	9.74%	11.57%	-19.53%	906.82%	-29.32%	-37.59%	-	-
Horiz. %	437.59%	398.75%	357.39%	444.11%	44.11%	62.41%	100.00%	-
ROE	21.91%	21.36%	19.35%	24.75%	3.00%	4.11%	6.00%	-
YoY %	2.57%	10.39%	-21.82%	725.00%	-27.01%	-31.50%	-	-
Horiz. %	365.17%	356.00%	322.50%	412.50%	50.00%	68.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	120.92	129.58	129.90	130.56	121.44	115.96	114.02	3.99%
YoY %	-6.68%	-0.25%	-0.51%	7.51%	4.73%	1.70%	-	-
Horiz. %	106.05%	113.65%	113.93%	114.51%	106.51%	101.70%	100.00%	-
EPS	20.01	19.23	17.16	22.60	2.15	2.93	4.30	178.99%
YoY %	4.06%	12.06%	-24.07%	951.16%	-26.62%	-31.86%	-	-
Horiz. %	465.35%	447.21%	399.07%	525.58%	50.00%	68.14%	100.00%	-
DPS	0.00	4.32	4.14	3.98	4.00	3.79	3.89	-
YoY %	0.00%	4.35%	4.02%	-0.50%	5.54%	-2.57%	-	-
Horiz. %	0.00%	111.05%	106.43%	102.31%	102.83%	97.43%	100.00%	-
NAPS	0.9132	0.9005	0.8867	0.9131	0.7161	0.7132	0.7173	17.48%
YoY %	1.41%	1.56%	-2.89%	27.51%	0.41%	-0.57%	-	-
Horiz. %	127.31%	125.54%	123.62%	127.30%	99.83%	99.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 131,135
RPS	6.22	6.65	6.96	7.27	6.74	6.49	6.22	0.00%
YoY %	-6.47%	-4.45%	-4.26%	7.86%	3.85%	4.34%	-	-
Horiz. %	100.00%	106.91%	111.90%	116.88%	108.36%	104.34%	100.00%	-
EPS	1.03	0.99	0.92	1.26	0.12	0.16	0.23	171.93%
YoY %	4.04%	7.61%	-26.98%	950.00%	-25.00%	-30.43%	-	-
Horiz. %	447.83%	430.43%	400.00%	547.83%	52.17%	69.57%	100.00%	-
DPS	0.00	0.22	0.22	0.22	0.22	0.21	0.21	-
YoY %	0.00%	0.00%	0.00%	0.00%	4.76%	0.00%	-	-
Horiz. %	0.00%	104.76%	104.76%	104.76%	104.76%	100.00%	100.00%	-
NAPS	0.047	0.0462	0.0475	0.0509	0.0397	0.0399	0.0391	13.06%
YoY %	1.73%	-2.74%	-6.68%	28.21%	-0.50%	2.05%	-	-
Horiz. %	120.20%	118.16%	121.48%	130.18%	101.53%	102.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.31	0.25	0.29	0.30	0.37	0.42	0.44	-
P/RPS	0.26	0.19	0.22	0.23	0.30	0.36	0.39	-23.70%
YoY %	36.84%	-13.64%	-4.35%	-23.33%	-16.67%	-7.69%	-	-
Horiz. %	66.67%	48.72%	56.41%	58.97%	76.92%	92.31%	100.00%	-
P/EPS	1.55	1.30	1.69	1.33	17.24	14.34	10.22	-71.59%
YoY %	19.23%	-23.08%	27.07%	-92.29%	20.22%	40.31%	-	-
Horiz. %	15.17%	12.72%	16.54%	13.01%	168.69%	140.31%	100.00%	-
EY	64.54	76.92	59.16	75.33	5.80	6.97	9.78	252.22%
YoY %	-16.09%	30.02%	-21.47%	1,198.79%	-16.79%	-28.73%	-	-
Horiz. %	659.92%	786.50%	604.91%	770.25%	59.30%	71.27%	100.00%	-
DY	0.00	17.29	14.29	13.28	10.81	9.03	8.85	-
YoY %	0.00%	20.99%	7.61%	22.85%	19.71%	2.03%	-	-
Horiz. %	0.00%	195.37%	161.47%	150.06%	122.15%	102.03%	100.00%	-
P/NAPS	0.34	0.28	0.33	0.33	0.52	0.59	0.61	-32.29%
YoY %	21.43%	-15.15%	0.00%	-36.54%	-11.86%	-3.28%	-	-
Horiz. %	55.74%	45.90%	54.10%	54.10%	85.25%	96.72%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	27/05/09	24/02/09	24/11/08	11/08/08	26/05/08	28/02/08	-
Price	0.34	0.30	0.25	0.25	0.53	0.38	0.35	-
P/RPS	0.28	0.23	0.19	0.19	0.44	0.33	0.31	-6.56%
YoY %	21.74%	21.05%	0.00%	-56.82%	33.33%	6.45%	-	-
Horiz. %	90.32%	74.19%	61.29%	61.29%	141.94%	106.45%	100.00%	-
P/EPS	1.70	1.56	1.46	1.11	24.70	12.97	8.13	-64.80%
YoY %	8.97%	6.85%	31.53%	-95.51%	90.44%	59.53%	-	-
Horiz. %	20.91%	19.19%	17.96%	13.65%	303.81%	159.53%	100.00%	-
EY	58.85	64.10	68.62	90.40	4.05	7.71	12.30	184.21%
YoY %	-8.19%	-6.59%	-24.09%	2,132.10%	-47.47%	-37.32%	-	-
Horiz. %	478.46%	521.14%	557.89%	734.96%	32.93%	62.68%	100.00%	-
DY	0.00	14.41	16.58	15.94	7.55	9.99	11.12	-
YoY %	0.00%	-13.09%	4.02%	111.13%	-24.42%	-10.16%	-	-
Horiz. %	0.00%	129.59%	149.10%	143.35%	67.90%	89.84%	100.00%	-
P/NAPS	0.37	0.33	0.28	0.27	0.74	0.53	0.49	-17.09%
YoY %	12.12%	17.86%	3.70%	-63.51%	39.62%	8.16%	-	-
Horiz. %	75.51%	67.35%	57.14%	55.10%	151.02%	108.16%	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