[FITTERS] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 957.3%
YoY- 309.96%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 146,369 156,625 163,789 171,207 158,629 152,797 146,452 -0.03%
PBT 26,527 26,010 24,521 32,772 5,801 6,564 8,598 112.07%
Tax -966 -1,086 -1,165 -2,429 -3,012 -2,763 -2,749 -50.23%
NP 25,561 24,924 23,356 30,343 2,789 3,801 5,849 167.53%
-
NP to SH 24,218 23,244 21,630 29,636 2,803 3,860 5,529 167.94%
-
Tax Rate 3.64% 4.18% 4.75% 7.41% 51.92% 42.09% 31.97% -
Total Cost 120,808 131,701 140,433 140,864 155,840 148,996 140,603 -9.62%
-
Net Worth 110,536 108,843 111,799 119,739 93,540 93,974 92,129 12.92%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 5,225 5,225 5,225 5,225 5,000 5,000 -
Div Payout % - 22.48% 24.16% 17.63% 186.41% 129.53% 90.43% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 110,536 108,843 111,799 119,739 93,540 93,974 92,129 12.92%
NOSH 121,043 120,869 126,084 131,135 130,625 131,764 128,439 -3.88%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.46% 15.91% 14.26% 17.72% 1.76% 2.49% 3.99% -
ROE 21.91% 21.36% 19.35% 24.75% 3.00% 4.11% 6.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 120.92 129.58 129.90 130.56 121.44 115.96 114.02 3.99%
EPS 20.01 19.23 17.16 22.60 2.15 2.93 4.30 178.99%
DPS 0.00 4.32 4.14 3.98 4.00 3.79 3.89 -
NAPS 0.9132 0.9005 0.8867 0.9131 0.7161 0.7132 0.7173 17.48%
Adjusted Per Share Value based on latest NOSH - 131,135
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.22 6.65 6.96 7.27 6.74 6.49 6.22 0.00%
EPS 1.03 0.99 0.92 1.26 0.12 0.16 0.23 171.93%
DPS 0.00 0.22 0.22 0.22 0.22 0.21 0.21 -
NAPS 0.047 0.0462 0.0475 0.0509 0.0397 0.0399 0.0391 13.06%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.31 0.25 0.29 0.30 0.37 0.42 0.44 -
P/RPS 0.26 0.19 0.22 0.23 0.30 0.36 0.39 -23.70%
P/EPS 1.55 1.30 1.69 1.33 17.24 14.34 10.22 -71.59%
EY 64.54 76.92 59.16 75.33 5.80 6.97 9.78 252.22%
DY 0.00 17.29 14.29 13.28 10.81 9.03 8.85 -
P/NAPS 0.34 0.28 0.33 0.33 0.52 0.59 0.61 -32.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 27/05/09 24/02/09 24/11/08 11/08/08 26/05/08 28/02/08 -
Price 0.34 0.30 0.25 0.25 0.53 0.38 0.35 -
P/RPS 0.28 0.23 0.19 0.19 0.44 0.33 0.31 -6.56%
P/EPS 1.70 1.56 1.46 1.11 24.70 12.97 8.13 -64.80%
EY 58.85 64.10 68.62 90.40 4.05 7.71 12.30 184.21%
DY 0.00 14.41 16.58 15.94 7.55 9.99 11.12 -
P/NAPS 0.37 0.33 0.28 0.27 0.74 0.53 0.49 -17.09%

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