[FITTERS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.19%
YoY- 764.0%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 424,417 339,210 139,220 146,369 158,629 124,803 144,773 19.61%
PBT 31,543 27,998 12,331 26,527 5,801 11,204 17,011 10.82%
Tax -7,286 -7,772 -2,173 -966 -3,012 -3,014 -3,919 10.87%
NP 24,257 20,226 10,158 25,561 2,789 8,190 13,092 10.81%
-
NP to SH 24,653 18,626 10,084 24,218 2,803 7,169 12,951 11.31%
-
Tax Rate 23.10% 27.76% 17.62% 3.64% 51.92% 26.90% 23.04% -
Total Cost 400,160 318,984 129,062 120,808 155,840 116,613 131,681 20.33%
-
Net Worth 173,600 147,488 0 110,536 93,540 84,862 41,445 26.93%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 5,225 5,000 4,227 -
Div Payout % - - - - 186.41% 69.74% 32.64% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 173,600 147,488 0 110,536 93,540 84,862 41,445 26.93%
NOSH 216,675 216,226 130,399 121,043 130,625 125,000 41,445 31.70%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.72% 5.96% 7.30% 17.46% 1.76% 6.56% 9.04% -
ROE 14.20% 12.63% 0.00% 21.91% 3.00% 8.45% 31.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 195.88 156.88 106.76 120.92 121.44 99.84 349.31 -9.18%
EPS 11.38 8.61 7.73 20.01 2.15 5.74 31.25 -15.48%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 10.20 -
NAPS 0.8012 0.6821 0.00 0.9132 0.7161 0.6789 1.00 -3.62%
Adjusted Per Share Value based on latest NOSH - 121,043
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.97 14.36 5.89 6.20 6.72 5.28 6.13 19.61%
EPS 1.04 0.79 0.43 1.03 0.12 0.30 0.55 11.19%
DPS 0.00 0.00 0.00 0.00 0.22 0.21 0.18 -
NAPS 0.0735 0.0624 0.00 0.0468 0.0396 0.0359 0.0175 26.99%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.69 1.02 0.55 0.31 0.37 0.53 0.37 -
P/RPS 0.35 0.65 0.52 0.26 0.30 0.53 0.11 21.25%
P/EPS 6.06 11.84 7.11 1.55 17.24 9.24 1.18 31.31%
EY 16.49 8.45 14.06 64.54 5.80 10.82 84.46 -23.81%
DY 0.00 0.00 0.00 0.00 10.81 7.55 27.57 -
P/NAPS 0.86 1.50 0.00 0.34 0.52 0.78 0.37 15.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 22/08/11 16/08/10 20/08/09 11/08/08 15/08/07 28/08/06 -
Price 0.73 0.855 0.65 0.34 0.53 0.47 0.43 -
P/RPS 0.37 0.55 0.61 0.28 0.44 0.47 0.12 20.62%
P/EPS 6.42 9.93 8.41 1.70 24.70 8.20 1.38 29.17%
EY 15.59 10.07 11.90 58.85 4.05 12.20 72.67 -22.61%
DY 0.00 0.00 0.00 0.00 7.55 8.51 23.72 -
P/NAPS 0.91 1.25 0.00 0.37 0.74 0.69 0.43 13.29%

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