[FITTERS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[FITTERS] FITTERS DIVERSIFIED BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -23.52%

YoY- -54.05%

Quarter Report

4th Qtr 31.12.2007.XLS

Latest QR

Upcoming QR

FITTERS's Result

FITTERS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	171,207	158,629	152,797	146,452	132,006	124,803	127,563	21.60%
YoY %	7.93%	3.82%	4.33%	10.94%	5.77%	-2.16%	-	-
Horiz. %	134.21%	124.35%	119.78%	114.81%	103.48%	97.84%	100.00%	-
PBT	32,772	5,801	6,564	8,598	10,432	11,204	13,908	76.79%
YoY %	464.94%	-11.62%	-23.66%	-17.58%	-6.89%	-19.44%	-	-
Horiz. %	235.63%	41.71%	47.20%	61.82%	75.01%	80.56%	100.00%	-
Tax	-2,429	-3,012	-2,763	-2,749	-2,949	-3,014	-4,066	-29.00%
YoY %	19.36%	-9.01%	-0.51%	6.78%	2.16%	25.87%	-	-
Horiz. %	59.74%	74.08%	67.95%	67.61%	72.53%	74.13%	100.00%	-
NP	30,343	2,789	3,801	5,849	7,483	8,190	9,842	111.39%
YoY %	987.95%	-26.62%	-35.01%	-21.84%	-8.63%	-16.79%	-	-
Horiz. %	308.30%	28.34%	38.62%	59.43%	76.03%	83.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,636	2,803	3,860	5,529	7,229	7,169	9,250	116.86%
YoY %	957.30%	-27.38%	-30.19%	-23.52%	0.84%	-22.50%	-	-
Horiz. %	320.39%	30.30%	41.73%	59.77%	78.15%	77.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.41%	51.92%	42.09%	31.97%	28.27%	26.90%	29.23%	-
YoY %	-85.73%	23.35%	31.65%	13.09%	5.09%	-7.97%	-	-
Horiz. %	25.35%	177.63%	144.00%	109.37%	96.72%	92.03%	100.00%	-
Total Cost	140,864	155,840	148,996	140,603	124,523	116,613	117,721	12.67%
YoY %	-9.61%	4.59%	5.97%	12.91%	6.78%	-0.94%	-	-
Horiz. %	119.66%	132.38%	126.57%	119.44%	105.78%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,739	93,540	93,974	92,129	84,172	84,862	84,320	26.25%
YoY %	28.01%	-0.46%	2.00%	9.45%	-0.81%	0.64%	-	-
Horiz. %	142.01%	110.93%	111.45%	109.26%	99.82%	100.64%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	5,225	5,225	5,000	5,000	5,000	5,000	-	-
YoY %	0.00%	4.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.50%	104.50%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	17.63%	186.41%	129.53%	90.43%	69.17%	69.74%	-	-
YoY %	-90.54%	43.91%	43.24%	30.74%	-0.82%	0.00%	-	-
Horiz. %	25.28%	267.29%	185.73%	129.67%	99.18%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	119,739	93,540	93,974	92,129	84,172	84,862	84,320	26.25%
YoY %	28.01%	-0.46%	2.00%	9.45%	-0.81%	0.64%	-	-
Horiz. %	142.01%	110.93%	111.45%	109.26%	99.82%	100.64%	100.00%	-
NOSH	131,135	130,625	131,764	128,439	127,014	125,000	124,568	3.47%
YoY %	0.39%	-0.86%	2.59%	1.12%	1.61%	0.35%	-	-
Horiz. %	105.27%	104.86%	105.78%	103.11%	101.96%	100.35%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	17.72%	1.76%	2.49%	3.99%	5.67%	6.56%	7.72%	-
YoY %	906.82%	-29.32%	-37.59%	-29.63%	-13.57%	-15.03%	-	-
Horiz. %	229.53%	22.80%	32.25%	51.68%	73.45%	84.97%	100.00%	-
ROE	24.75%	3.00%	4.11%	6.00%	8.59%	8.45%	10.97%	-
YoY %	725.00%	-27.01%	-31.50%	-30.15%	1.66%	-22.97%	-	-
Horiz. %	225.62%	27.35%	37.47%	54.69%	78.30%	77.03%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	130.56	121.44	115.96	114.02	103.93	99.84	102.40	17.52%
YoY %	7.51%	4.73%	1.70%	9.71%	4.10%	-2.50%	-	-
Horiz. %	127.50%	118.59%	113.24%	111.35%	101.49%	97.50%	100.00%	-
EPS	22.60	2.15	2.93	4.30	5.69	5.74	7.43	109.50%
YoY %	951.16%	-26.62%	-31.86%	-24.43%	-0.87%	-22.75%	-	-
Horiz. %	304.17%	28.94%	39.43%	57.87%	76.58%	77.25%	100.00%	-
DPS	3.98	4.00	3.79	3.89	3.94	4.00	0.00	-
YoY %	-0.50%	5.54%	-2.57%	-1.27%	-1.50%	0.00%	-	-
Horiz. %	99.50%	100.00%	94.75%	97.25%	98.50%	100.00%	-	-
NAPS	0.9131	0.7161	0.7132	0.7173	0.6627	0.6789	0.6769	22.01%
YoY %	27.51%	0.41%	-0.57%	8.24%	-2.39%	0.30%	-	-
Horiz. %	134.89%	105.79%	105.36%	105.97%	97.90%	100.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 128,439
RPS	7.27	6.74	6.49	6.22	5.61	5.30	5.42	21.56%
YoY %	7.86%	3.85%	4.34%	10.87%	5.85%	-2.21%	-	-
Horiz. %	134.13%	124.35%	119.74%	114.76%	103.51%	97.79%	100.00%	-
EPS	1.26	0.12	0.16	0.23	0.31	0.30	0.39	118.07%
YoY %	950.00%	-25.00%	-30.43%	-25.81%	3.33%	-23.08%	-	-
Horiz. %	323.08%	30.77%	41.03%	58.97%	79.49%	76.92%	100.00%	-
DPS	0.22	0.22	0.21	0.21	0.21	0.21	0.00	-
YoY %	0.00%	4.76%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.76%	104.76%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.0509	0.0397	0.0399	0.0391	0.0358	0.036	0.0358	26.36%
YoY %	28.21%	-0.50%	2.05%	9.22%	-0.56%	0.56%	-	-
Horiz. %	142.18%	110.89%	111.45%	109.22%	100.00%	100.56%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.30	0.37	0.42	0.44	0.50	0.53	0.49	-
P/RPS	0.23	0.30	0.36	0.39	0.48	0.53	0.48	-38.68%
YoY %	-23.33%	-16.67%	-7.69%	-18.75%	-9.43%	10.42%	-	-
Horiz. %	47.92%	62.50%	75.00%	81.25%	100.00%	110.42%	100.00%	-
P/EPS	1.33	17.24	14.34	10.22	8.79	9.24	6.60	-65.52%
YoY %	-92.29%	20.22%	40.31%	16.27%	-4.87%	40.00%	-	-
Horiz. %	20.15%	261.21%	217.27%	154.85%	133.18%	140.00%	100.00%	-
EY	75.33	5.80	6.97	9.78	11.38	10.82	15.15	190.47%
YoY %	1,198.79%	-16.79%	-28.73%	-14.06%	5.18%	-28.58%	-	-
Horiz. %	497.23%	38.28%	46.01%	64.55%	75.12%	71.42%	100.00%	-
DY	13.28	10.81	9.03	8.85	7.87	7.55	0.00	-
YoY %	22.85%	19.71%	2.03%	12.45%	4.24%	0.00%	-	-
Horiz. %	175.89%	143.18%	119.60%	117.22%	104.24%	100.00%	-	-
P/NAPS	0.33	0.52	0.59	0.61	0.75	0.78	0.72	-40.46%
YoY %	-36.54%	-11.86%	-3.28%	-18.67%	-3.85%	8.33%	-	-
Horiz. %	45.83%	72.22%	81.94%	84.72%	104.17%	108.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	11/08/08	26/05/08	28/02/08	23/11/07	15/08/07	08/06/07	-
Price	0.25	0.53	0.38	0.35	0.43	0.47	0.52	-
P/RPS	0.19	0.44	0.33	0.31	0.41	0.47	0.51	-48.13%
YoY %	-56.82%	33.33%	6.45%	-24.39%	-12.77%	-7.84%	-	-
Horiz. %	37.25%	86.27%	64.71%	60.78%	80.39%	92.16%	100.00%	-
P/EPS	1.11	24.70	12.97	8.13	7.56	8.20	7.00	-70.60%
YoY %	-95.51%	90.44%	59.53%	7.54%	-7.80%	17.14%	-	-
Horiz. %	15.86%	352.86%	185.29%	116.14%	108.00%	117.14%	100.00%	-
EY	90.40	4.05	7.71	12.30	13.24	12.20	14.28	241.06%
YoY %	2,132.10%	-47.47%	-37.32%	-7.10%	8.52%	-14.57%	-	-
Horiz. %	633.05%	28.36%	53.99%	86.13%	92.72%	85.43%	100.00%	-
DY	15.94	7.55	9.99	11.12	9.15	8.51	0.00	-
YoY %	111.13%	-24.42%	-10.16%	21.53%	7.52%	0.00%	-	-
Horiz. %	187.31%	88.72%	117.39%	130.67%	107.52%	100.00%	-	-
P/NAPS	0.27	0.74	0.53	0.49	0.65	0.69	0.77	-50.17%
YoY %	-63.51%	39.62%	8.16%	-24.62%	-5.80%	-10.39%	-	-
Horiz. %	35.06%	96.10%	68.83%	63.64%	84.42%	89.61%	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