[FITTERS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.53%
YoY- -50.97%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 154,512 116,817 165,654 132,648 127,868 127,045 71,985 13.56%
PBT 13,557 8,108 41,062 8,830 16,362 10,314 6,576 12.80%
Tax -3,534 -1,804 -2,040 -2,466 -3,706 -2,616 -1,994 10.00%
NP 10,022 6,304 39,022 6,364 12,656 7,698 4,581 13.93%
-
NP to SH 9,993 6,236 38,305 6,162 12,568 7,705 4,581 13.87%
-
Tax Rate 26.07% 22.25% 4.97% 27.93% 22.65% 25.36% 30.32% -
Total Cost 144,489 110,513 126,632 126,284 115,212 119,346 67,404 13.54%
-
Net Worth 125,717 107,364 119,728 84,148 81,799 41,456 47,038 17.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 2,210 2,210 -
Div Payout % - - - - - 28.69% 48.25% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 125,717 107,364 119,728 84,148 81,799 41,456 47,038 17.79%
NOSH 207,044 121,480 131,122 126,978 124,296 41,456 41,447 30.72%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.49% 5.40% 23.56% 4.80% 9.90% 6.06% 6.36% -
ROE 7.95% 5.81% 31.99% 7.32% 15.36% 18.59% 9.74% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 74.63 96.16 126.34 104.47 102.87 306.46 173.68 -13.12%
EPS 4.83 5.13 29.21 4.85 10.11 6.20 11.05 -12.87%
DPS 0.00 0.00 0.00 0.00 0.00 5.33 5.33 -
NAPS 0.6072 0.8838 0.9131 0.6627 0.6581 1.00 1.1349 -9.89%
Adjusted Per Share Value based on latest NOSH - 127,014
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.54 4.95 7.01 5.62 5.41 5.38 3.05 13.55%
EPS 0.42 0.26 1.62 0.26 0.53 0.33 0.19 14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 0.0532 0.0455 0.0507 0.0356 0.0346 0.0176 0.0199 17.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.66 0.35 0.30 0.50 0.45 0.40 0.39 -
P/RPS 0.88 0.36 0.24 0.48 0.44 0.13 0.22 25.97%
P/EPS 13.67 6.82 1.03 10.30 4.45 2.15 3.53 25.30%
EY 7.31 14.67 97.38 9.71 22.47 46.47 28.34 -20.20%
DY 0.00 0.00 0.00 0.00 0.00 13.33 13.68 -
P/NAPS 1.09 0.40 0.33 0.75 0.68 0.40 0.34 21.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 20/11/09 24/11/08 23/11/07 23/11/06 29/11/05 23/11/04 -
Price 0.67 0.36 0.25 0.43 0.52 0.40 0.38 -
P/RPS 0.90 0.37 0.20 0.41 0.51 0.13 0.22 26.45%
P/EPS 13.88 7.01 0.86 8.86 5.14 2.15 3.44 26.16%
EY 7.20 14.26 116.85 11.29 19.44 46.47 29.09 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 13.33 14.04 -
P/NAPS 1.10 0.41 0.27 0.65 0.79 0.40 0.33 22.20%

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