[FITTERS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -6.19%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 132,006 124,803 127,563 128,421 143,949 144,773 150,851 -8.50%
PBT 10,432 11,204 13,908 16,081 17,083 17,011 16,172 -25.32%
Tax -2,949 -3,014 -4,066 -3,879 -4,084 -3,919 -3,197 -5.23%
NP 7,483 8,190 9,842 12,202 12,999 13,092 12,975 -30.69%
-
NP to SH 7,229 7,169 9,250 12,033 12,827 12,951 12,827 -31.74%
-
Tax Rate 28.27% 26.90% 29.23% 24.12% 23.91% 23.04% 19.77% -
Total Cost 124,523 116,613 117,721 116,219 130,950 131,681 137,876 -6.55%
-
Net Worth 84,172 84,862 84,320 82,737 81,863 41,445 41,448 60.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,000 5,000 - - 2,569 4,227 4,227 11.83%
Div Payout % 69.17% 69.74% - - 20.03% 32.64% 32.96% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 84,172 84,862 84,320 82,737 81,863 41,445 41,448 60.29%
NOSH 127,014 125,000 124,568 124,379 124,393 41,445 41,448 110.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.67% 6.56% 7.72% 9.50% 9.03% 9.04% 8.60% -
ROE 8.59% 8.45% 10.97% 14.54% 15.67% 31.25% 30.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.93 99.84 102.40 103.25 115.72 349.31 363.94 -56.60%
EPS 5.69 5.74 7.43 9.67 10.31 31.25 30.95 -67.63%
DPS 3.94 4.00 0.00 0.00 2.07 10.20 10.20 -46.93%
NAPS 0.6627 0.6789 0.6769 0.6652 0.6581 1.00 1.00 -23.96%
Adjusted Per Share Value based on latest NOSH - 124,379
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.61 5.30 5.42 5.46 6.11 6.15 6.41 -8.49%
EPS 0.31 0.30 0.39 0.51 0.54 0.55 0.54 -30.90%
DPS 0.21 0.21 0.00 0.00 0.11 0.18 0.18 10.81%
NAPS 0.0358 0.036 0.0358 0.0351 0.0348 0.0176 0.0176 60.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.53 0.49 0.48 0.45 0.37 0.39 -
P/RPS 0.48 0.53 0.48 0.46 0.39 0.11 0.11 166.79%
P/EPS 8.79 9.24 6.60 4.96 4.36 1.18 1.26 264.66%
EY 11.38 10.82 15.15 20.16 22.91 84.46 79.35 -72.56%
DY 7.87 7.55 0.00 0.00 4.59 27.57 26.15 -55.05%
P/NAPS 0.75 0.78 0.72 0.72 0.68 0.37 0.39 54.58%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 15/08/07 08/06/07 22/02/07 23/11/06 28/08/06 23/05/06 -
Price 0.43 0.47 0.52 0.61 0.52 0.43 0.39 -
P/RPS 0.41 0.47 0.51 0.59 0.45 0.12 0.11 140.20%
P/EPS 7.56 8.20 7.00 6.31 5.04 1.38 1.26 229.83%
EY 13.24 12.20 14.28 15.86 19.83 72.67 79.35 -69.65%
DY 9.15 8.51 0.00 0.00 3.97 23.72 26.15 -50.31%
P/NAPS 0.65 0.69 0.77 0.92 0.79 0.43 0.39 40.52%

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