[FITTERS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.08%
YoY- -83.72%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 395,648 451,629 154,512 116,817 165,654 132,648 127,868 20.69%
PBT 31,822 28,632 13,557 8,108 41,062 8,830 16,362 11.71%
Tax -8,129 -8,532 -3,534 -1,804 -2,040 -2,466 -3,706 13.97%
NP 23,693 20,100 10,022 6,304 39,022 6,364 12,656 11.00%
-
NP to SH 23,392 19,802 9,993 6,236 38,305 6,162 12,568 10.89%
-
Tax Rate 25.55% 29.80% 26.07% 22.25% 4.97% 27.93% 22.65% -
Total Cost 371,954 431,529 144,489 110,513 126,632 126,284 115,212 21.54%
-
Net Worth 176,046 153,044 125,717 107,364 119,728 84,148 81,799 13.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 176,046 153,044 125,717 107,364 119,728 84,148 81,799 13.61%
NOSH 216,592 216,501 207,044 121,480 131,122 126,978 124,296 9.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.99% 4.45% 6.49% 5.40% 23.56% 4.80% 9.90% -
ROE 13.29% 12.94% 7.95% 5.81% 31.99% 7.32% 15.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 182.67 208.60 74.63 96.16 126.34 104.47 102.87 10.03%
EPS 10.80 9.15 4.83 5.13 29.21 4.85 10.11 1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.7069 0.6072 0.8838 0.9131 0.6627 0.6581 3.57%
Adjusted Per Share Value based on latest NOSH - 121,474
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.75 19.12 6.54 4.95 7.01 5.62 5.41 20.70%
EPS 0.99 0.84 0.42 0.26 1.62 0.26 0.53 10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0648 0.0532 0.0455 0.0507 0.0356 0.0346 13.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.75 0.66 0.35 0.30 0.50 0.45 -
P/RPS 0.37 0.36 0.88 0.36 0.24 0.48 0.44 -2.84%
P/EPS 6.30 8.20 13.67 6.82 1.03 10.30 4.45 5.95%
EY 15.88 12.20 7.31 14.67 97.38 9.71 22.47 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.06 1.09 0.40 0.33 0.75 0.68 3.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 21/11/11 24/11/10 20/11/09 24/11/08 23/11/07 23/11/06 -
Price 0.62 0.85 0.67 0.36 0.25 0.43 0.52 -
P/RPS 0.34 0.41 0.90 0.37 0.20 0.41 0.51 -6.52%
P/EPS 5.74 9.29 13.88 7.01 0.86 8.86 5.14 1.85%
EY 17.42 10.76 7.20 14.26 116.85 11.29 19.44 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.20 1.10 0.41 0.27 0.65 0.79 -0.64%

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