[FITTERS] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.66%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 126,226 163,341 146,452 128,421 143,332 85,528 115,463 1.49%
PBT 9,976 24,947 8,598 16,081 12,547 9,340 7,782 4.22%
Tax -1,675 -1,352 -2,749 -3,879 -3,266 -2,215 -1,483 2.04%
NP 8,301 23,595 5,849 12,202 9,281 7,125 6,299 4.70%
-
NP to SH 8,017 21,870 5,529 12,033 9,180 7,125 6,299 4.09%
-
Tax Rate 16.79% 5.42% 31.97% 24.12% 26.03% 23.72% 19.06% -
Total Cost 117,925 139,746 140,603 116,219 134,051 78,403 109,164 1.29%
-
Net Worth 71,187 115,223 92,278 82,696 74,994 67,143 42,823 8.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 4,192 1,657 791 -
Div Payout % - - - - 45.67% 23.27% 12.56% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 71,187 115,223 92,278 82,696 74,994 67,143 42,823 8.83%
NOSH 122,715 129,946 128,646 124,318 41,924 41,446 39,563 20.74%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.58% 14.45% 3.99% 9.50% 6.48% 8.33% 5.46% -
ROE 11.26% 18.98% 5.99% 14.55% 12.24% 10.61% 14.71% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 102.86 125.70 113.84 103.30 341.88 206.36 291.84 -15.94%
EPS 4.14 16.83 4.30 9.68 7.38 16.98 15.90 -20.07%
DPS 0.00 0.00 0.00 0.00 10.00 4.00 2.00 -
NAPS 0.5801 0.8867 0.7173 0.6652 1.7888 1.62 1.0824 -9.86%
Adjusted Per Share Value based on latest NOSH - 124,379
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.36 6.94 6.22 5.46 6.09 3.63 4.90 1.50%
EPS 0.34 0.93 0.23 0.51 0.39 0.30 0.27 3.91%
DPS 0.00 0.00 0.00 0.00 0.18 0.07 0.03 -
NAPS 0.0302 0.0489 0.0392 0.0351 0.0319 0.0285 0.0182 8.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.38 0.29 0.44 0.48 0.39 0.39 0.25 -
P/RPS 0.37 0.23 0.39 0.46 0.11 0.19 0.09 26.54%
P/EPS 5.82 1.72 10.24 4.96 1.78 2.27 1.57 24.38%
EY 17.19 58.03 9.77 20.16 56.14 44.08 63.68 -19.59%
DY 0.00 0.00 0.00 0.00 25.64 10.26 8.00 -
P/NAPS 0.66 0.33 0.61 0.72 0.22 0.24 0.23 19.18%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 28/02/08 22/02/07 14/02/06 24/02/05 26/02/04 -
Price 0.39 0.25 0.35 0.61 0.41 0.42 0.46 -
P/RPS 0.38 0.20 0.31 0.59 0.12 0.20 0.16 15.49%
P/EPS 5.97 1.49 8.14 6.30 1.87 2.44 2.89 12.84%
EY 16.75 67.32 12.28 15.87 53.41 40.93 34.61 -11.38%
DY 0.00 0.00 0.00 0.00 24.39 9.52 4.35 -
P/NAPS 0.67 0.28 0.49 0.92 0.23 0.26 0.42 8.08%

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