[FITTERS] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.07%
YoY- 1334.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 394,752 438,894 139,986 113,998 148,838 124,484 131,720 20.05%
PBT 34,472 30,824 12,688 7,978 3,966 9,560 19,314 10.12%
Tax -8,436 -8,736 -3,072 -2,076 -2,474 -1,948 -3,678 14.82%
NP 26,036 22,088 9,616 5,902 1,492 7,612 15,636 8.86%
-
NP to SH 25,546 20,628 9,698 5,564 388 5,840 15,568 8.59%
-
Tax Rate 24.47% 28.34% 24.21% 26.02% 62.38% 20.38% 19.04% -
Total Cost 368,716 416,806 130,370 108,096 147,346 116,872 116,084 21.22%
-
Net Worth 173,453 147,488 116,714 110,457 92,615 85,081 41,447 26.91%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 10,346 10,025 - -
Div Payout % - - - - 2,666.67% 171.67% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 173,453 147,488 116,714 110,457 92,615 85,081 41,447 26.91%
NOSH 216,491 216,226 130,349 120,956 129,333 125,321 41,447 31.68%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.60% 5.03% 6.87% 5.18% 1.00% 6.11% 11.87% -
ROE 14.73% 13.99% 8.31% 5.04% 0.42% 6.86% 37.56% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 182.34 202.98 107.39 94.25 115.08 99.33 317.80 -8.83%
EPS 11.80 9.54 7.44 4.60 0.30 4.66 12.52 -0.98%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 0.00 -
NAPS 0.8012 0.6821 0.8954 0.9132 0.7161 0.6789 1.00 -3.62%
Adjusted Per Share Value based on latest NOSH - 121,043
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.77 18.64 5.95 4.84 6.32 5.29 5.60 20.03%
EPS 1.09 0.88 0.41 0.24 0.02 0.25 0.66 8.71%
DPS 0.00 0.00 0.00 0.00 0.44 0.43 0.00 -
NAPS 0.0737 0.0627 0.0496 0.0469 0.0393 0.0361 0.0176 26.93%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.69 1.02 0.55 0.31 0.37 0.53 0.37 -
P/RPS 0.38 0.50 0.51 0.33 0.32 0.53 0.12 21.15%
P/EPS 5.85 10.69 7.39 6.74 123.33 11.37 0.99 34.42%
EY 17.10 9.35 13.53 14.84 0.81 8.79 101.52 -25.66%
DY 0.00 0.00 0.00 0.00 21.62 15.09 0.00 -
P/NAPS 0.86 1.50 0.61 0.34 0.52 0.78 0.37 15.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 22/08/11 16/08/10 20/08/09 11/08/08 15/08/07 28/08/06 -
Price 0.73 0.855 0.65 0.34 0.53 0.47 0.43 -
P/RPS 0.40 0.42 0.61 0.36 0.46 0.47 0.14 19.10%
P/EPS 6.19 8.96 8.74 7.39 176.67 10.09 1.14 32.54%
EY 16.16 11.16 11.45 13.53 0.57 9.91 87.35 -24.49%
DY 0.00 0.00 0.00 0.00 15.09 17.02 0.00 -
P/NAPS 0.91 1.25 0.73 0.37 0.74 0.69 0.43 13.29%

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