[FITTERS] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.97%
YoY- 35.39%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 146,369 158,629 124,803 144,773 118,032 95,570 104,000 5.85%
PBT 26,527 5,801 11,204 17,011 12,393 8,784 2,258 50.71%
Tax -966 -3,012 -3,014 -3,919 -2,831 -1,785 -936 0.52%
NP 25,561 2,789 8,190 13,092 9,562 6,999 1,322 63.75%
-
NP to SH 24,218 2,803 7,169 12,951 9,566 6,999 1,322 62.29%
-
Tax Rate 3.64% 51.92% 26.90% 23.04% 22.84% 20.32% 41.45% -
Total Cost 120,808 155,840 116,613 131,681 108,470 88,571 102,678 2.74%
-
Net Worth 110,536 93,540 84,862 41,445 54,646 46,481 36,625 20.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 5,225 5,000 4,227 1,658 778 - -
Div Payout % - 186.41% 69.74% 32.64% 17.34% 11.12% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 110,536 93,540 84,862 41,445 54,646 46,481 36,625 20.19%
NOSH 121,043 130,625 125,000 41,445 41,449 41,516 37,777 21.39%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.46% 1.76% 6.56% 9.04% 8.10% 7.32% 1.27% -
ROE 21.91% 3.00% 8.45% 31.25% 17.51% 15.06% 3.61% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 120.92 121.44 99.84 349.31 284.76 230.20 275.29 -12.80%
EPS 20.01 2.15 5.74 31.25 23.08 16.86 3.50 33.68%
DPS 0.00 4.00 4.00 10.20 4.00 1.87 0.00 -
NAPS 0.9132 0.7161 0.6789 1.00 1.3184 1.1196 0.9695 -0.99%
Adjusted Per Share Value based on latest NOSH - 41,445
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.22 6.74 5.30 6.15 5.01 4.06 4.42 5.85%
EPS 1.03 0.12 0.30 0.55 0.41 0.30 0.06 60.54%
DPS 0.00 0.22 0.21 0.18 0.07 0.03 0.00 -
NAPS 0.047 0.0397 0.036 0.0176 0.0232 0.0197 0.0156 20.15%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.31 0.37 0.53 0.37 0.41 0.41 0.24 -
P/RPS 0.26 0.30 0.53 0.11 0.14 0.18 0.09 19.32%
P/EPS 1.55 17.24 9.24 1.18 1.78 2.43 6.86 -21.93%
EY 64.54 5.80 10.82 84.46 56.29 41.12 14.58 28.10%
DY 0.00 10.81 7.55 27.57 9.76 4.57 0.00 -
P/NAPS 0.34 0.52 0.78 0.37 0.31 0.37 0.25 5.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 11/08/08 15/08/07 28/08/06 29/08/05 23/08/04 26/08/03 -
Price 0.34 0.53 0.47 0.43 0.40 0.38 0.24 -
P/RPS 0.28 0.44 0.47 0.12 0.14 0.17 0.09 20.80%
P/EPS 1.70 24.70 8.20 1.38 1.73 2.25 6.86 -20.72%
EY 58.85 4.05 12.20 72.67 57.70 44.36 14.58 26.15%
DY 0.00 7.55 8.51 23.72 10.00 4.93 0.00 -
P/NAPS 0.37 0.74 0.69 0.43 0.30 0.34 0.25 6.74%

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