[FITTERS] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.62%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 190,036 126,226 163,341 146,452 128,421 143,332 85,528 14.22%
PBT 19,073 9,976 24,947 8,598 16,081 12,547 9,340 12.63%
Tax -4,717 -1,675 -1,352 -2,749 -3,879 -3,266 -2,215 13.42%
NP 14,356 8,301 23,595 5,849 12,202 9,281 7,125 12.37%
-
NP to SH 13,522 8,017 21,870 5,529 12,033 9,180 7,125 11.26%
-
Tax Rate 24.73% 16.79% 5.42% 31.97% 24.12% 26.03% 23.72% -
Total Cost 175,680 117,925 139,746 140,603 116,219 134,051 78,403 14.38%
-
Net Worth 135,368 71,187 115,223 92,278 82,696 74,994 67,143 12.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 4,192 1,657 -
Div Payout % - - - - - 45.67% 23.27% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 135,368 71,187 115,223 92,278 82,696 74,994 67,143 12.39%
NOSH 211,943 122,715 129,946 128,646 124,318 41,924 41,446 31.24%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.55% 6.58% 14.45% 3.99% 9.50% 6.48% 8.33% -
ROE 9.99% 11.26% 18.98% 5.99% 14.55% 12.24% 10.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 89.66 102.86 125.70 113.84 103.30 341.88 206.36 -12.96%
EPS 6.38 4.14 16.83 4.30 9.68 7.38 16.98 -15.04%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 4.00 -
NAPS 0.6387 0.5801 0.8867 0.7173 0.6652 1.7888 1.62 -14.36%
Adjusted Per Share Value based on latest NOSH - 128,439
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.05 5.34 6.91 6.20 5.44 6.07 3.62 14.24%
EPS 0.57 0.34 0.93 0.23 0.51 0.39 0.30 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.07 -
NAPS 0.0573 0.0301 0.0488 0.0391 0.035 0.0317 0.0284 12.40%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.71 0.38 0.29 0.44 0.48 0.39 0.39 -
P/RPS 0.79 0.37 0.23 0.39 0.46 0.11 0.19 26.79%
P/EPS 11.13 5.82 1.72 10.24 4.96 1.78 2.27 30.32%
EY 8.99 17.19 58.03 9.77 20.16 56.14 44.08 -23.26%
DY 0.00 0.00 0.00 0.00 0.00 25.64 10.26 -
P/NAPS 1.11 0.66 0.33 0.61 0.72 0.22 0.24 29.06%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 14/02/11 25/02/10 24/02/09 28/02/08 22/02/07 14/02/06 24/02/05 -
Price 0.82 0.39 0.25 0.35 0.61 0.41 0.42 -
P/RPS 0.91 0.38 0.20 0.31 0.59 0.12 0.20 28.71%
P/EPS 12.85 5.97 1.49 8.14 6.30 1.87 2.44 31.88%
EY 7.78 16.75 67.32 12.28 15.87 53.41 40.93 -24.16%
DY 0.00 0.00 0.00 0.00 0.00 24.39 9.52 -
P/NAPS 1.28 0.67 0.28 0.49 0.92 0.23 0.26 30.41%

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