[FITTERS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -30.19%
YoY- -58.27%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 163,789 171,207 158,629 152,797 146,452 132,006 124,803 19.77%
PBT 24,521 32,772 5,801 6,564 8,598 10,432 11,204 68.16%
Tax -1,165 -2,429 -3,012 -2,763 -2,749 -2,949 -3,014 -46.78%
NP 23,356 30,343 2,789 3,801 5,849 7,483 8,190 100.46%
-
NP to SH 21,630 29,636 2,803 3,860 5,529 7,229 7,169 108.10%
-
Tax Rate 4.75% 7.41% 51.92% 42.09% 31.97% 28.27% 26.90% -
Total Cost 140,433 140,864 155,840 148,996 140,603 124,523 116,613 13.12%
-
Net Worth 111,799 119,739 93,540 93,974 92,129 84,172 84,862 20.07%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,225 5,225 5,225 5,000 5,000 5,000 5,000 2.96%
Div Payout % 24.16% 17.63% 186.41% 129.53% 90.43% 69.17% 69.74% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 111,799 119,739 93,540 93,974 92,129 84,172 84,862 20.07%
NOSH 126,084 131,135 130,625 131,764 128,439 127,014 125,000 0.57%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.26% 17.72% 1.76% 2.49% 3.99% 5.67% 6.56% -
ROE 19.35% 24.75% 3.00% 4.11% 6.00% 8.59% 8.45% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.90 130.56 121.44 115.96 114.02 103.93 99.84 19.08%
EPS 17.16 22.60 2.15 2.93 4.30 5.69 5.74 106.83%
DPS 4.14 3.98 4.00 3.79 3.89 3.94 4.00 2.30%
NAPS 0.8867 0.9131 0.7161 0.7132 0.7173 0.6627 0.6789 19.38%
Adjusted Per Share Value based on latest NOSH - 131,764
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.93 7.25 6.72 6.47 6.20 5.59 5.28 19.77%
EPS 0.92 1.25 0.12 0.16 0.23 0.31 0.30 110.36%
DPS 0.22 0.22 0.22 0.21 0.21 0.21 0.21 3.13%
NAPS 0.0473 0.0507 0.0396 0.0398 0.039 0.0356 0.0359 20.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.29 0.30 0.37 0.42 0.44 0.50 0.53 -
P/RPS 0.22 0.23 0.30 0.36 0.39 0.48 0.53 -44.20%
P/EPS 1.69 1.33 17.24 14.34 10.22 8.79 9.24 -67.61%
EY 59.16 75.33 5.80 6.97 9.78 11.38 10.82 208.76%
DY 14.29 13.28 10.81 9.03 8.85 7.87 7.55 52.71%
P/NAPS 0.33 0.33 0.52 0.59 0.61 0.75 0.78 -43.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 24/11/08 11/08/08 26/05/08 28/02/08 23/11/07 15/08/07 -
Price 0.25 0.25 0.53 0.38 0.35 0.43 0.47 -
P/RPS 0.19 0.19 0.44 0.33 0.31 0.41 0.47 -45.17%
P/EPS 1.46 1.11 24.70 12.97 8.13 7.56 8.20 -68.18%
EY 68.62 90.40 4.05 7.71 12.30 13.24 12.20 214.62%
DY 16.58 15.94 7.55 9.99 11.12 9.15 8.51 55.67%
P/NAPS 0.28 0.27 0.74 0.53 0.49 0.65 0.69 -45.03%

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