[FITTERS] YoY Annualized 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- 28.56%
YoY- -63.34%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 410,515 446,488 190,036 126,226 163,341 146,452 128,421 21.34%
PBT 37,916 29,719 19,073 9,976 24,947 8,598 16,081 15.35%
Tax -9,858 -7,436 -4,717 -1,675 -1,352 -2,749 -3,879 16.80%
NP 28,058 22,283 14,356 8,301 23,595 5,849 12,202 14.87%
-
NP to SH 27,898 22,194 13,522 8,017 21,870 5,529 12,033 15.02%
-
Tax Rate 26.00% 25.02% 24.73% 16.79% 5.42% 31.97% 24.12% -
Total Cost 382,457 424,205 175,680 117,925 139,746 140,603 116,219 21.93%
-
Net Worth 173,986 160,500 135,368 71,187 115,223 92,278 82,696 13.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 173,986 160,500 135,368 71,187 115,223 92,278 82,696 13.18%
NOSH 224,440 216,512 211,943 122,715 129,946 128,646 124,318 10.33%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.83% 4.99% 7.55% 6.58% 14.45% 3.99% 9.50% -
ROE 16.03% 13.83% 9.99% 11.26% 18.98% 5.99% 14.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 182.91 206.22 89.66 102.86 125.70 113.84 103.30 9.98%
EPS 12.43 10.26 6.38 4.14 16.83 4.30 9.68 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7752 0.7413 0.6387 0.5801 0.8867 0.7173 0.6652 2.58%
Adjusted Per Share Value based on latest NOSH - 122,664
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.38 18.90 8.05 5.34 6.91 6.20 5.44 21.33%
EPS 1.18 0.94 0.57 0.34 0.93 0.23 0.51 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0679 0.0573 0.0301 0.0488 0.0391 0.035 13.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.61 0.85 0.71 0.38 0.29 0.44 0.48 -
P/RPS 0.33 0.41 0.79 0.37 0.23 0.39 0.46 -5.38%
P/EPS 4.91 8.29 11.13 5.82 1.72 10.24 4.96 -0.16%
EY 20.38 12.06 8.99 17.19 58.03 9.77 20.16 0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.15 1.11 0.66 0.33 0.61 0.72 1.55%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 14/02/11 25/02/10 24/02/09 28/02/08 22/02/07 -
Price 0.57 0.86 0.82 0.39 0.25 0.35 0.61 -
P/RPS 0.31 0.42 0.91 0.38 0.20 0.31 0.59 -10.16%
P/EPS 4.59 8.39 12.85 5.97 1.49 8.14 6.30 -5.13%
EY 21.81 11.92 7.78 16.75 67.32 12.28 15.87 5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.16 1.28 0.67 0.28 0.49 0.92 -3.56%

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