[FITTERS] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -74.58%
YoY- 720.54%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 355,072 410,988 140,120 96,572 125,228 99,848 103,280 22.82%
PBT 23,956 33,036 13,472 7,100 1,144 9,280 17,972 4.90%
Tax -5,888 -9,092 -3,288 -1,368 -1,684 -1,628 -880 37.23%
NP 18,068 23,944 10,184 5,732 -540 7,652 17,092 0.92%
-
NP to SH 17,724 22,920 10,268 5,560 -896 5,780 16,912 0.78%
-
Tax Rate 24.58% 27.52% 24.41% 19.27% 147.20% 17.54% 4.90% -
Total Cost 337,004 387,044 129,936 90,840 125,768 92,196 86,188 25.48%
-
Net Worth 163,903 142,168 116,071 108,843 93,974 84,320 41,448 25.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 163,903 142,168 116,071 108,843 93,974 84,320 41,448 25.72%
NOSH 216,146 216,226 126,453 120,869 131,764 124,568 41,448 31.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.09% 5.83% 7.27% 5.94% -0.43% 7.66% 16.55% -
ROE 10.81% 16.12% 8.85% 5.11% -0.95% 6.85% 40.80% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 164.27 190.07 110.81 79.90 95.04 80.15 249.17 -6.70%
EPS 8.20 10.60 8.12 4.60 -0.68 4.64 13.60 -8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7583 0.6575 0.9179 0.9005 0.7132 0.6769 1.00 -4.50%
Adjusted Per Share Value based on latest NOSH - 120,869
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 15.03 17.40 5.93 4.09 5.30 4.23 4.37 22.83%
EPS 0.75 0.97 0.43 0.24 -0.04 0.24 0.72 0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0602 0.0491 0.0461 0.0398 0.0357 0.0175 25.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.75 0.92 0.43 0.25 0.42 0.49 0.39 -
P/RPS 0.46 0.48 0.39 0.31 0.44 0.61 0.16 19.22%
P/EPS 9.15 8.68 5.30 5.43 -61.76 10.56 0.96 45.56%
EY 10.93 11.52 18.88 18.40 -1.62 9.47 104.62 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.40 0.47 0.28 0.59 0.72 0.39 16.77%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 12/05/11 17/05/10 27/05/09 26/05/08 08/06/07 23/05/06 -
Price 0.71 1.13 0.42 0.30 0.38 0.52 0.39 -
P/RPS 0.43 0.59 0.38 0.38 0.40 0.65 0.16 17.89%
P/EPS 8.66 10.66 5.17 6.52 -55.88 11.21 0.96 44.23%
EY 11.55 9.38 19.33 15.33 -1.79 8.92 104.62 -30.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.72 0.46 0.33 0.53 0.77 0.39 15.77%

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