[FITTERS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -110.0%
YoY- -108.17%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 404,502 412,594 154,497 127,161 171,207 132,006 143,949 18.77%
PBT 32,112 30,236 14,063 -195 32,772 10,432 17,083 11.08%
Tax -7,134 -8,688 -2,973 -988 -2,429 -2,949 -4,084 9.73%
NP 24,978 21,548 11,090 -1,183 30,343 7,483 12,999 11.48%
-
NP to SH 24,886 20,518 10,835 -2,422 29,636 7,229 12,827 11.66%
-
Tax Rate 22.22% 28.73% 21.14% - 7.41% 28.27% 23.91% -
Total Cost 379,524 391,046 143,407 128,344 140,864 124,523 130,950 19.38%
-
Net Worth 176,266 152,757 125,519 0 119,739 84,172 81,863 13.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 5,225 5,000 2,569 -
Div Payout % - - - - 17.63% 69.17% 20.03% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 176,266 152,757 125,519 0 119,739 84,172 81,863 13.62%
NOSH 216,863 216,095 206,718 121,474 131,135 127,014 124,393 9.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.18% 5.22% 7.18% -0.93% 17.72% 5.67% 9.03% -
ROE 14.12% 13.43% 8.63% 0.00% 24.75% 8.59% 15.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 186.52 190.93 74.74 104.68 130.56 103.93 115.72 8.27%
EPS 11.48 9.49 5.24 -1.99 22.60 5.69 10.31 1.80%
DPS 0.00 0.00 0.00 0.00 3.98 3.94 2.07 -
NAPS 0.8128 0.7069 0.6072 0.00 0.9131 0.6627 0.6581 3.57%
Adjusted Per Share Value based on latest NOSH - 121,474
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.18 17.53 6.56 5.40 7.27 5.61 6.11 18.78%
EPS 1.06 0.87 0.46 -0.10 1.26 0.31 0.54 11.88%
DPS 0.00 0.00 0.00 0.00 0.22 0.21 0.11 -
NAPS 0.0749 0.0649 0.0533 0.00 0.0509 0.0358 0.0348 13.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.75 0.66 0.35 0.30 0.50 0.45 -
P/RPS 0.36 0.39 0.88 0.33 0.23 0.48 0.39 -1.32%
P/EPS 5.93 7.90 12.59 -17.55 1.33 8.79 4.36 5.25%
EY 16.88 12.66 7.94 -5.70 75.33 11.38 22.91 -4.95%
DY 0.00 0.00 0.00 0.00 13.28 7.87 4.59 -
P/NAPS 0.84 1.06 1.09 0.00 0.33 0.75 0.68 3.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 21/11/11 24/11/10 20/11/09 24/11/08 23/11/07 23/11/06 -
Price 0.62 0.85 0.67 0.36 0.25 0.43 0.52 -
P/RPS 0.33 0.45 0.90 0.34 0.19 0.41 0.45 -5.03%
P/EPS 5.40 8.95 12.78 -18.06 1.11 7.56 5.04 1.15%
EY 18.51 11.17 7.82 -5.54 90.40 13.24 19.83 -1.14%
DY 0.00 0.00 0.00 0.00 15.94 9.15 3.97 -
P/NAPS 0.76 1.20 1.10 0.00 0.27 0.65 0.79 -0.64%

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