[FITTERS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.46%
YoY- 502.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 126,226 127,161 146,369 156,625 163,789 171,207 158,629 -14.09%
PBT 9,976 -195 26,527 26,010 24,521 32,772 5,801 43.39%
Tax -1,675 -988 -966 -1,086 -1,165 -2,429 -3,012 -32.30%
NP 8,301 -1,183 25,561 24,924 23,356 30,343 2,789 106.50%
-
NP to SH 8,017 -2,422 24,218 23,244 21,630 29,636 2,803 101.10%
-
Tax Rate 16.79% - 3.64% 4.18% 4.75% 7.41% 51.92% -
Total Cost 117,925 128,344 120,808 131,701 140,433 140,864 155,840 -16.91%
-
Net Worth 71,157 0 110,536 108,843 111,799 119,739 93,540 -16.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 5,225 5,225 5,225 5,225 -
Div Payout % - - - 22.48% 24.16% 17.63% 186.41% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 71,157 0 110,536 108,843 111,799 119,739 93,540 -16.62%
NOSH 122,664 121,474 121,043 120,869 126,084 131,135 130,625 -4.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.58% -0.93% 17.46% 15.91% 14.26% 17.72% 1.76% -
ROE 11.27% 0.00% 21.91% 21.36% 19.35% 24.75% 3.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 102.90 104.68 120.92 129.58 129.90 130.56 121.44 -10.42%
EPS 6.54 -1.99 20.01 19.23 17.16 22.60 2.15 109.51%
DPS 0.00 0.00 0.00 4.32 4.14 3.98 4.00 -
NAPS 0.5801 0.00 0.9132 0.9005 0.8867 0.9131 0.7161 -13.06%
Adjusted Per Share Value based on latest NOSH - 120,869
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.36 5.40 6.22 6.65 6.96 7.27 6.74 -14.12%
EPS 0.34 -0.10 1.03 0.99 0.92 1.26 0.12 99.85%
DPS 0.00 0.00 0.00 0.22 0.22 0.22 0.22 -
NAPS 0.0302 0.00 0.047 0.0462 0.0475 0.0509 0.0397 -16.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.38 0.35 0.31 0.25 0.29 0.30 0.37 -
P/RPS 0.37 0.33 0.26 0.19 0.22 0.23 0.30 14.96%
P/EPS 5.81 -17.55 1.55 1.30 1.69 1.33 17.24 -51.47%
EY 17.20 -5.70 64.54 76.92 59.16 75.33 5.80 106.00%
DY 0.00 0.00 0.00 17.29 14.29 13.28 10.81 -
P/NAPS 0.66 0.00 0.34 0.28 0.33 0.33 0.52 17.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 27/05/09 24/02/09 24/11/08 11/08/08 -
Price 0.39 0.36 0.34 0.30 0.25 0.25 0.53 -
P/RPS 0.38 0.34 0.28 0.23 0.19 0.19 0.44 -9.28%
P/EPS 5.97 -18.06 1.70 1.56 1.46 1.11 24.70 -61.09%
EY 16.76 -5.54 58.85 64.10 68.62 90.40 4.05 157.09%
DY 0.00 0.00 0.00 14.41 16.58 15.94 7.55 -
P/NAPS 0.67 0.00 0.37 0.33 0.28 0.27 0.74 -6.39%

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