[FITTERS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 14.68%
YoY- -60.45%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 189,756 154,497 139,220 137,113 126,226 127,161 146,369 18.83%
PBT 18,930 14,063 12,331 11,569 9,976 -195 26,527 -20.09%
Tax -4,940 -2,973 -2,173 -2,155 -1,675 -988 -966 195.94%
NP 13,990 11,090 10,158 9,414 8,301 -1,183 25,561 -33.01%
-
NP to SH 13,161 10,835 10,084 9,194 8,017 -2,422 24,218 -33.33%
-
Tax Rate 26.10% 21.14% 17.62% 18.63% 16.79% - 3.64% -
Total Cost 175,766 143,407 129,062 127,699 117,925 128,344 120,808 28.31%
-
Net Worth 135,068 125,519 0 0 71,157 0 110,536 14.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 135,068 125,519 0 0 71,157 0 110,536 14.25%
NOSH 211,473 206,718 130,399 126,453 122,664 121,474 121,043 44.91%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.37% 7.18% 7.30% 6.87% 6.58% -0.93% 17.46% -
ROE 9.74% 8.63% 0.00% 0.00% 11.27% 0.00% 21.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.73 74.74 106.76 108.43 102.90 104.68 120.92 -17.99%
EPS 6.22 5.24 7.73 7.27 6.54 -1.99 20.01 -54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6387 0.6072 0.00 0.00 0.5801 0.00 0.9132 -21.15%
Adjusted Per Share Value based on latest NOSH - 126,453
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.03 6.54 5.89 5.80 5.34 5.38 6.20 18.76%
EPS 0.56 0.46 0.43 0.39 0.34 -0.10 1.03 -33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.0531 0.00 0.00 0.0301 0.00 0.0468 14.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.66 0.55 0.43 0.38 0.35 0.31 -
P/RPS 0.79 0.88 0.52 0.40 0.37 0.33 0.26 109.35%
P/EPS 11.41 12.59 7.11 5.91 5.81 -17.55 1.55 277.04%
EY 8.77 7.94 14.06 16.91 17.20 -5.70 64.54 -73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.09 0.00 0.00 0.66 0.00 0.34 119.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 20/11/09 20/08/09 -
Price 0.82 0.67 0.65 0.42 0.39 0.36 0.34 -
P/RPS 0.91 0.90 0.61 0.39 0.38 0.34 0.28 118.93%
P/EPS 13.18 12.78 8.41 5.78 5.97 -18.06 1.70 290.26%
EY 7.59 7.82 11.90 17.31 16.76 -5.54 58.85 -74.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.10 0.00 0.00 0.67 0.00 0.37 128.22%

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