[FITTERS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.97%
YoY- 35.39%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 127,563 128,421 143,949 144,773 150,851 143,332 126,823 0.38%
PBT 13,908 16,081 17,083 17,011 16,172 12,547 12,144 9.47%
Tax -4,066 -3,879 -4,084 -3,919 -3,197 -3,264 -2,644 33.26%
NP 9,842 12,202 12,999 13,092 12,975 9,283 9,500 2.38%
-
NP to SH 9,250 12,033 12,827 12,951 12,827 9,180 9,503 -1.78%
-
Tax Rate 29.23% 24.12% 23.91% 23.04% 19.77% 26.01% 21.77% -
Total Cost 117,721 116,219 130,950 131,681 137,876 134,049 117,323 0.22%
-
Net Worth 84,320 82,737 81,863 41,445 41,448 42,822 41,455 60.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 2,569 4,227 4,227 4,227 1,658 -
Div Payout % - - 20.03% 32.64% 32.96% 46.05% 17.45% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 84,320 82,737 81,863 41,445 41,448 42,822 41,455 60.60%
NOSH 124,568 124,379 124,393 41,445 41,448 42,822 41,455 108.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.72% 9.50% 9.03% 9.04% 8.60% 6.48% 7.49% -
ROE 10.97% 14.54% 15.67% 31.25% 30.95% 21.44% 22.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 102.40 103.25 115.72 349.31 363.94 334.71 305.93 -51.82%
EPS 7.43 9.67 10.31 31.25 30.95 21.44 22.92 -52.84%
DPS 0.00 0.00 2.07 10.20 10.20 9.87 4.00 -
NAPS 0.6769 0.6652 0.6581 1.00 1.00 1.00 1.00 -22.92%
Adjusted Per Share Value based on latest NOSH - 41,445
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.42 5.46 6.11 6.15 6.41 6.09 5.39 0.37%
EPS 0.39 0.51 0.54 0.55 0.54 0.39 0.40 -1.67%
DPS 0.00 0.00 0.11 0.18 0.18 0.18 0.07 -
NAPS 0.0358 0.0351 0.0348 0.0176 0.0176 0.0182 0.0176 60.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.49 0.48 0.45 0.37 0.39 0.39 0.40 -
P/RPS 0.48 0.46 0.39 0.11 0.11 0.12 0.13 139.08%
P/EPS 6.60 4.96 4.36 1.18 1.26 1.82 1.74 143.41%
EY 15.15 20.16 22.91 84.46 79.35 54.97 57.31 -58.84%
DY 0.00 0.00 4.59 27.57 26.15 25.31 10.00 -
P/NAPS 0.72 0.72 0.68 0.37 0.39 0.39 0.40 48.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/06/07 22/02/07 23/11/06 28/08/06 23/05/06 14/02/06 29/11/05 -
Price 0.52 0.61 0.52 0.43 0.39 0.41 0.40 -
P/RPS 0.51 0.59 0.45 0.12 0.11 0.12 0.13 148.95%
P/EPS 7.00 6.31 5.04 1.38 1.26 1.91 1.74 153.16%
EY 14.28 15.86 19.83 72.67 79.35 52.29 57.31 -60.43%
DY 0.00 0.00 3.97 23.72 26.15 24.08 10.00 -
P/NAPS 0.77 0.92 0.79 0.43 0.39 0.41 0.40 54.80%

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