[FITTERS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.04%
YoY- -62.49%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 139,986 113,998 148,838 124,484 131,720 128,838 63,830 13.97%
PBT 12,688 7,978 3,966 9,560 19,314 10,386 4,280 19.84%
Tax -3,072 -2,076 -2,474 -1,948 -3,678 -2,372 -1,066 19.28%
NP 9,616 5,902 1,492 7,612 15,636 8,014 3,214 20.02%
-
NP to SH 9,698 5,564 388 5,840 15,568 8,026 3,214 20.19%
-
Tax Rate 24.21% 26.02% 62.38% 20.38% 19.04% 22.84% 24.91% -
Total Cost 130,370 108,096 147,346 116,872 116,084 120,824 60,616 13.60%
-
Net Worth 116,714 110,457 92,615 85,081 41,447 54,656 46,371 16.62%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 10,346 10,025 - - - -
Div Payout % - - 2,666.67% 171.67% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 116,714 110,457 92,615 85,081 41,447 54,656 46,371 16.62%
NOSH 130,349 120,956 129,333 125,321 41,447 41,456 41,417 21.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.87% 5.18% 1.00% 6.11% 11.87% 6.22% 5.04% -
ROE 8.31% 5.04% 0.42% 6.86% 37.56% 14.68% 6.93% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 107.39 94.25 115.08 99.33 317.80 310.78 154.11 -5.83%
EPS 7.44 4.60 0.30 4.66 12.52 19.36 7.76 -0.69%
DPS 0.00 0.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 0.8954 0.9132 0.7161 0.6789 1.00 1.3184 1.1196 -3.65%
Adjusted Per Share Value based on latest NOSH - 125,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.93 4.83 6.30 5.27 5.58 5.45 2.70 14.00%
EPS 0.41 0.24 0.02 0.25 0.66 0.34 0.14 19.60%
DPS 0.00 0.00 0.44 0.42 0.00 0.00 0.00 -
NAPS 0.0494 0.0468 0.0392 0.036 0.0175 0.0231 0.0196 16.64%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.55 0.31 0.37 0.53 0.37 0.41 0.41 -
P/RPS 0.51 0.33 0.32 0.53 0.12 0.13 0.27 11.17%
P/EPS 7.39 6.74 123.33 11.37 0.99 2.12 5.28 5.76%
EY 13.53 14.84 0.81 8.79 101.52 47.22 18.93 -5.44%
DY 0.00 0.00 21.62 15.09 0.00 0.00 0.00 -
P/NAPS 0.61 0.34 0.52 0.78 0.37 0.31 0.37 8.68%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 20/08/09 11/08/08 15/08/07 28/08/06 29/08/05 23/08/04 -
Price 0.65 0.34 0.53 0.47 0.43 0.40 0.38 -
P/RPS 0.61 0.36 0.46 0.47 0.14 0.13 0.25 16.02%
P/EPS 8.74 7.39 176.67 10.09 1.14 2.07 4.90 10.12%
EY 11.45 13.53 0.57 9.91 87.35 48.40 20.42 -9.18%
DY 0.00 0.00 15.09 17.02 0.00 0.00 0.00 -
P/NAPS 0.73 0.37 0.74 0.69 0.43 0.30 0.34 13.57%

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