[FITTERS] QoQ Annualized Quarter 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- -19.27%
YoY- 63.11%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 124,484 99,848 128,421 127,868 131,720 103,280 143,332 -8.99%
PBT 9,560 9,280 16,081 16,362 19,314 17,972 12,547 -16.61%
Tax -1,948 -1,628 -3,879 -3,706 -3,678 -880 -3,266 -29.21%
NP 7,612 7,652 12,202 12,656 15,636 17,092 9,281 -12.41%
-
NP to SH 5,840 5,780 12,033 12,568 15,568 16,912 9,180 -26.09%
-
Tax Rate 20.38% 17.54% 24.12% 22.65% 19.04% 4.90% 26.03% -
Total Cost 116,872 92,196 116,219 115,212 116,084 86,188 134,051 -8.76%
-
Net Worth 85,081 84,320 82,696 81,799 41,447 41,448 74,994 8.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,025 - - - - - 4,192 79.11%
Div Payout % 171.67% - - - - - 45.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 85,081 84,320 82,696 81,799 41,447 41,448 74,994 8.80%
NOSH 125,321 124,568 124,318 124,296 41,447 41,448 41,924 107.92%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.11% 7.66% 9.50% 9.90% 11.87% 16.55% 6.48% -
ROE 6.86% 6.85% 14.55% 15.36% 37.56% 40.80% 12.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 99.33 80.15 103.30 102.87 317.80 249.17 341.88 -56.23%
EPS 4.66 4.64 9.68 10.11 12.52 13.60 7.38 -26.46%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 10.00 -13.85%
NAPS 0.6789 0.6769 0.6652 0.6581 1.00 1.00 1.7888 -47.67%
Adjusted Per Share Value based on latest NOSH - 124,393
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.27 4.23 5.44 5.41 5.58 4.37 6.07 -9.01%
EPS 0.25 0.24 0.51 0.53 0.66 0.72 0.39 -25.71%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.18 76.19%
NAPS 0.036 0.0357 0.035 0.0346 0.0175 0.0175 0.0317 8.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.53 0.49 0.48 0.45 0.37 0.39 0.39 -
P/RPS 0.53 0.61 0.46 0.44 0.12 0.16 0.11 186.09%
P/EPS 11.37 10.56 4.96 4.45 0.99 0.96 1.78 245.43%
EY 8.79 9.47 20.16 22.47 101.52 104.62 56.14 -71.04%
DY 15.09 0.00 0.00 0.00 0.00 0.00 25.64 -29.83%
P/NAPS 0.78 0.72 0.72 0.68 0.37 0.39 0.22 133.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 08/06/07 22/02/07 23/11/06 28/08/06 23/05/06 14/02/06 -
Price 0.47 0.52 0.61 0.52 0.43 0.39 0.41 -
P/RPS 0.47 0.65 0.59 0.51 0.14 0.16 0.12 149.09%
P/EPS 10.09 11.21 6.30 5.14 1.14 0.96 1.87 208.58%
EY 9.91 8.92 15.87 19.44 87.35 104.62 53.41 -67.56%
DY 17.02 0.00 0.00 0.00 0.00 0.00 24.39 -21.37%
P/NAPS 0.69 0.77 0.92 0.79 0.43 0.39 0.23 108.42%

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