[FITTERS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 76.25%
YoY- 148.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,891 34,963 35,030 38,613 30,614 32,856 24,143 53.38%
PBT 3,824 2,976 3,368 3,895 2,092 2,214 1,775 66.72%
Tax -1,115 -714 -822 -322 -315 -696 -342 119.71%
NP 2,709 2,262 2,546 3,573 1,777 1,518 1,433 52.82%
-
NP to SH 2,646 2,282 2,567 3,340 1,895 1,392 1,390 53.53%
-
Tax Rate 29.16% 23.99% 24.41% 8.27% 15.06% 31.44% 19.27% -
Total Cost 43,182 32,701 32,484 35,040 28,837 31,338 22,710 53.42%
-
Net Worth 125,519 116,760 116,071 71,157 107,359 110,536 108,843 9.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 125,519 116,760 116,071 71,157 107,359 110,536 108,843 9.96%
NOSH 206,718 130,399 126,453 122,664 121,474 121,043 120,869 42.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.90% 6.47% 7.27% 9.25% 5.80% 4.62% 5.94% -
ROE 2.11% 1.95% 2.21% 4.69% 1.77% 1.26% 1.28% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.20 26.81 27.70 31.48 25.20 27.14 19.97 7.30%
EPS 1.28 1.75 2.03 1.72 1.56 1.15 1.15 7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 0.8954 0.9179 0.5801 0.8838 0.9132 0.9005 -23.08%
Adjusted Per Share Value based on latest NOSH - 122,664
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.94 1.48 1.48 1.63 1.30 1.39 1.02 53.44%
EPS 0.11 0.10 0.11 0.14 0.08 0.06 0.06 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0494 0.0491 0.0301 0.0454 0.0468 0.0461 9.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.66 0.55 0.43 0.38 0.35 0.31 0.25 -
P/RPS 2.97 2.05 1.55 1.21 1.39 1.14 1.25 77.96%
P/EPS 51.56 31.43 21.18 13.96 22.44 26.96 21.74 77.74%
EY 1.94 3.18 4.72 7.17 4.46 3.71 4.60 -43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.61 0.47 0.66 0.40 0.34 0.28 147.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 16/08/10 17/05/10 25/02/10 20/11/09 20/08/09 27/05/09 -
Price 0.67 0.65 0.42 0.39 0.36 0.34 0.30 -
P/RPS 3.02 2.42 1.52 1.24 1.43 1.25 1.50 59.37%
P/EPS 52.34 37.14 20.69 14.32 23.08 29.57 26.09 58.99%
EY 1.91 2.69 4.83 6.98 4.33 3.38 3.83 -37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.73 0.46 0.67 0.41 0.37 0.33 122.98%

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