[FITTERS] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -42.91%
YoY- 295.55%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 446,488 190,036 126,226 163,341 146,452 128,421 143,332 20.83%
PBT 29,719 19,073 9,976 24,947 8,598 16,081 12,547 15.44%
Tax -7,436 -4,717 -1,675 -1,352 -2,749 -3,879 -3,266 14.69%
NP 22,283 14,356 8,301 23,595 5,849 12,202 9,281 15.70%
-
NP to SH 22,194 13,522 8,017 21,870 5,529 12,033 9,180 15.84%
-
Tax Rate 25.02% 24.73% 16.79% 5.42% 31.97% 24.12% 26.03% -
Total Cost 424,205 175,680 117,925 139,746 140,603 116,219 134,051 21.15%
-
Net Worth 160,500 135,368 71,187 115,223 92,278 82,696 74,994 13.51%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 4,192 -
Div Payout % - - - - - - 45.67% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 160,500 135,368 71,187 115,223 92,278 82,696 74,994 13.51%
NOSH 216,512 211,943 122,715 129,946 128,646 124,318 41,924 31.45%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.99% 7.55% 6.58% 14.45% 3.99% 9.50% 6.48% -
ROE 13.83% 9.99% 11.26% 18.98% 5.99% 14.55% 12.24% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 206.22 89.66 102.86 125.70 113.84 103.30 341.88 -8.07%
EPS 10.26 6.38 4.14 16.83 4.30 9.68 7.38 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.7413 0.6387 0.5801 0.8867 0.7173 0.6652 1.7888 -13.64%
Adjusted Per Share Value based on latest NOSH - 126,084
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.97 8.07 5.36 6.94 6.22 5.46 6.09 20.83%
EPS 0.94 0.57 0.34 0.93 0.23 0.51 0.39 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.0682 0.0575 0.0302 0.0489 0.0392 0.0351 0.0319 13.49%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.85 0.71 0.38 0.29 0.44 0.48 0.39 -
P/RPS 0.41 0.79 0.37 0.23 0.39 0.46 0.11 24.50%
P/EPS 8.29 11.13 5.82 1.72 10.24 4.96 1.78 29.21%
EY 12.06 8.99 17.19 58.03 9.77 20.16 56.14 -22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.64 -
P/NAPS 1.15 1.11 0.66 0.33 0.61 0.72 0.22 31.72%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 14/02/11 25/02/10 24/02/09 28/02/08 22/02/07 14/02/06 -
Price 0.86 0.82 0.39 0.25 0.35 0.61 0.41 -
P/RPS 0.42 0.91 0.38 0.20 0.31 0.59 0.12 23.20%
P/EPS 8.39 12.85 5.97 1.49 8.14 6.30 1.87 28.41%
EY 11.92 7.78 16.75 67.32 12.28 15.87 53.41 -22.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 24.39 -
P/NAPS 1.16 1.28 0.67 0.28 0.49 0.92 0.23 30.93%

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