[FITTERS] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.96%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 127,161 171,207 132,006 143,949 126,823 89,643 111,001 2.28%
PBT -195 32,772 10,432 17,083 12,144 9,720 2,924 -
Tax -988 -2,429 -2,949 -4,084 -2,644 -1,752 -1,337 -4.91%
NP -1,183 30,343 7,483 12,999 9,500 7,968 1,587 -
-
NP to SH -2,422 29,636 7,229 12,827 9,503 7,968 1,587 -
-
Tax Rate - 7.41% 28.27% 23.91% 21.77% 18.02% 45.73% -
Total Cost 128,344 140,864 124,523 130,950 117,323 81,675 109,414 2.69%
-
Net Worth 0 119,739 84,172 81,863 41,455 47,068 38,007 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 5,225 5,000 2,569 1,658 1,658 778 -
Div Payout % - 17.63% 69.17% 20.03% 17.45% 20.82% 49.04% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 0 119,739 84,172 81,863 41,455 47,068 38,007 -
NOSH 121,474 131,135 127,014 124,393 41,455 41,473 38,914 20.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -0.93% 17.72% 5.67% 9.03% 7.49% 8.89% 1.43% -
ROE 0.00% 24.75% 8.59% 15.67% 22.92% 16.93% 4.18% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.68 130.56 103.93 115.72 305.93 216.14 285.25 -15.37%
EPS -1.99 22.60 5.69 10.31 22.92 19.21 4.08 -
DPS 0.00 3.98 3.94 2.07 4.00 4.00 2.00 -
NAPS 0.00 0.9131 0.6627 0.6581 1.00 1.1349 0.9767 -
Adjusted Per Share Value based on latest NOSH - 124,393
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.40 7.27 5.61 6.11 5.39 3.81 4.72 2.26%
EPS -0.10 1.26 0.31 0.54 0.40 0.34 0.07 -
DPS 0.00 0.22 0.21 0.11 0.07 0.07 0.03 -
NAPS 0.00 0.0509 0.0358 0.0348 0.0176 0.02 0.0161 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.35 0.30 0.50 0.45 0.40 0.39 0.20 -
P/RPS 0.33 0.23 0.48 0.39 0.13 0.18 0.07 29.45%
P/EPS -17.55 1.33 8.79 4.36 1.74 2.03 4.90 -
EY -5.70 75.33 11.38 22.91 57.31 49.26 20.39 -
DY 0.00 13.28 7.87 4.59 10.00 10.26 10.00 -
P/NAPS 0.00 0.33 0.75 0.68 0.40 0.34 0.20 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 24/11/08 23/11/07 23/11/06 29/11/05 23/11/04 20/11/03 -
Price 0.36 0.25 0.43 0.52 0.40 0.38 0.22 -
P/RPS 0.34 0.19 0.41 0.45 0.13 0.18 0.08 27.24%
P/EPS -18.06 1.11 7.56 5.04 1.74 1.98 5.39 -
EY -5.54 90.40 13.24 19.83 57.31 50.56 18.54 -
DY 0.00 15.94 9.15 3.97 10.00 10.53 9.09 -
P/NAPS 0.00 0.27 0.65 0.79 0.40 0.33 0.23 -

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