[FITTERS] QoQ TTM 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- 431.01%
YoY- -62.94%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 154,497 139,220 137,113 126,226 127,161 146,369 156,625 -0.90%
PBT 14,063 12,331 11,569 9,976 -195 26,527 26,010 -33.60%
Tax -2,973 -2,173 -2,155 -1,675 -988 -966 -1,086 95.57%
NP 11,090 10,158 9,414 8,301 -1,183 25,561 24,924 -41.68%
-
NP to SH 10,835 10,084 9,194 8,017 -2,422 24,218 23,244 -39.85%
-
Tax Rate 21.14% 17.62% 18.63% 16.79% - 3.64% 4.18% -
Total Cost 143,407 129,062 127,699 117,925 128,344 120,808 131,701 5.83%
-
Net Worth 125,519 0 0 71,157 0 110,536 108,843 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 - - - - - - 5,225 -
Div Payout % - - - - - - 22.48% -
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 0 0 71,157 0 110,536 108,843 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 7.18% 7.30% 6.87% 6.58% -0.93% 17.46% 15.91% -
ROE 8.63% 0.00% 0.00% 11.27% 0.00% 21.91% 21.36% -
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 74.74 106.76 108.43 102.90 104.68 120.92 129.58 -30.68%
EPS 5.24 7.73 7.27 6.54 -1.99 20.01 19.23 -57.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.32 -
NAPS 0.6072 0.00 0.00 0.5801 0.00 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 6.56 5.91 5.82 5.36 5.40 6.22 6.65 -0.90%
EPS 0.46 0.43 0.39 0.34 -0.10 1.03 0.99 -39.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.0533 0.00 0.00 0.0302 0.00 0.047 0.0462 9.98%
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 0.88 0.52 0.40 0.37 0.33 0.26 0.19 177.59%
P/EPS 12.59 7.11 5.91 5.81 -17.55 1.55 1.30 353.72%
EY 7.94 14.06 16.91 17.20 -5.70 64.54 76.92 -77.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 17.29 -
P/NAPS 1.09 0.00 0.00 0.66 0.00 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 0.90 0.61 0.39 0.38 0.34 0.28 0.23 148.11%
P/EPS 12.78 8.41 5.78 5.97 -18.06 1.70 1.56 305.86%
EY 7.82 11.90 17.31 16.76 -5.54 58.85 64.10 -75.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.41 -
P/NAPS 1.10 0.00 0.00 0.67 0.00 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