[FITTERS] YoY Cumulative 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- 58.29%
YoY- -50.97%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 115,884 87,613 124,241 99,486 95,901 95,284 53,989 13.56%
PBT 10,168 6,081 30,797 6,623 12,272 7,736 4,932 12.80%
Tax -2,651 -1,353 -1,530 -1,850 -2,780 -1,962 -1,496 10.00%
NP 7,517 4,728 29,267 4,773 9,492 5,774 3,436 13.93%
-
NP to SH 7,495 4,677 28,729 4,622 9,426 5,779 3,436 13.87%
-
Tax Rate 26.07% 22.25% 4.97% 27.93% 22.65% 25.36% 30.33% -
Total Cost 108,367 82,885 94,974 94,713 86,409 89,510 50,553 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 - - - - - 1,658 1,657 -
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 5.96% 4.36% 24.00% 5.49% 11.52% 13.94% 7.30% -
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 55.97 72.12 94.75 78.35 77.15 229.84 130.26 -13.12%
EPS 3.62 3.85 21.91 3.64 7.58 4.65 8.29 -12.89%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
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 4.91 3.71 5.26 4.21 4.06 4.03 2.29 13.54%
EPS 0.32 0.20 1.22 0.20 0.40 0.24 0.15 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.07 -
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 1.18 0.49 0.32 0.64 0.58 0.17 0.30 25.62%
P/EPS 18.23 9.09 1.37 13.74 5.93 2.87 4.70 25.33%
EY 5.48 11.00 73.03 7.28 16.85 34.85 21.26 -20.21%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.26 -
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 1.20 0.50 0.26 0.55 0.67 0.17 0.29 26.69%
P/EPS 18.51 9.35 1.14 11.81 6.86 2.87 4.58 26.19%
EY 5.40 10.69 87.64 8.47 14.58 34.85 21.82 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.53 -
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