[FITTERS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
08-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.13%
YoY- -27.89%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 146,452 132,006 124,803 127,563 128,421 143,949 144,773 0.76%
PBT 8,598 10,432 11,204 13,908 16,081 17,083 17,011 -36.46%
Tax -2,749 -2,949 -3,014 -4,066 -3,879 -4,084 -3,919 -21.00%
NP 5,849 7,483 8,190 9,842 12,202 12,999 13,092 -41.47%
-
NP to SH 5,529 7,229 7,169 9,250 12,033 12,827 12,951 -43.21%
-
Tax Rate 31.97% 28.27% 26.90% 29.23% 24.12% 23.91% 23.04% -
Total Cost 140,603 124,523 116,613 117,721 116,219 130,950 131,681 4.45%
-
Net Worth 92,129 84,172 84,862 84,320 82,737 81,863 41,445 70.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,000 5,000 5,000 - - 2,569 4,227 11.81%
Div Payout % 90.43% 69.17% 69.74% - - 20.03% 32.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 92,129 84,172 84,862 84,320 82,737 81,863 41,445 70.07%
NOSH 128,439 127,014 125,000 124,568 124,379 124,393 41,445 112.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.99% 5.67% 6.56% 7.72% 9.50% 9.03% 9.04% -
ROE 6.00% 8.59% 8.45% 10.97% 14.54% 15.67% 31.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 114.02 103.93 99.84 102.40 103.25 115.72 349.31 -52.49%
EPS 4.30 5.69 5.74 7.43 9.67 10.31 31.25 -73.25%
DPS 3.89 3.94 4.00 0.00 0.00 2.07 10.20 -47.31%
NAPS 0.7173 0.6627 0.6789 0.6769 0.6652 0.6581 1.00 -19.82%
Adjusted Per Share Value based on latest NOSH - 124,568
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.22 5.61 5.30 5.42 5.46 6.11 6.15 0.75%
EPS 0.23 0.31 0.30 0.39 0.51 0.54 0.55 -43.98%
DPS 0.21 0.21 0.21 0.00 0.00 0.11 0.18 10.79%
NAPS 0.0391 0.0358 0.036 0.0358 0.0351 0.0348 0.0176 70.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.44 0.50 0.53 0.49 0.48 0.45 0.37 -
P/RPS 0.39 0.48 0.53 0.48 0.46 0.39 0.11 131.97%
P/EPS 10.22 8.79 9.24 6.60 4.96 4.36 1.18 320.08%
EY 9.78 11.38 10.82 15.15 20.16 22.91 84.46 -76.14%
DY 8.85 7.87 7.55 0.00 0.00 4.59 27.57 -53.02%
P/NAPS 0.61 0.75 0.78 0.72 0.72 0.68 0.37 39.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 15/08/07 08/06/07 22/02/07 23/11/06 28/08/06 -
Price 0.35 0.43 0.47 0.52 0.61 0.52 0.43 -
P/RPS 0.31 0.41 0.47 0.51 0.59 0.45 0.12 87.94%
P/EPS 8.13 7.56 8.20 7.00 6.31 5.04 1.38 225.14%
EY 12.30 13.24 12.20 14.28 15.86 19.83 72.67 -69.30%
DY 11.12 9.15 8.51 0.00 0.00 3.97 23.72 -39.56%
P/NAPS 0.49 0.65 0.69 0.77 0.92 0.79 0.43 9.07%

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