[FITTERS] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.39%
YoY- 3.65%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 45,891 30,614 49,822 37,244 30,041 30,865 22,074 12.96%
PBT 3,824 2,092 28,814 1,843 2,615 2,543 2,792 5.37%
Tax -1,115 -315 -293 -876 -941 -776 -963 2.47%
NP 2,709 1,777 28,521 967 1,674 1,767 1,829 6.76%
-
NP to SH 2,646 1,895 28,535 1,702 1,642 1,766 1,829 6.34%
-
Tax Rate 29.16% 15.06% 1.02% 47.53% 35.98% 30.52% 34.49% -
Total Cost 43,182 28,837 21,301 36,277 28,367 29,098 20,245 13.45%
-
Net Worth 125,519 107,359 119,739 84,172 81,863 41,455 47,068 17.75%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 1,658 1,658 -
Div Payout % - - - - - 93.90% 90.70% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 125,519 107,359 119,739 84,172 81,863 41,455 47,068 17.75%
NOSH 206,718 121,474 131,135 127,014 124,393 41,455 41,473 30.68%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.90% 5.80% 57.25% 2.60% 5.57% 5.72% 8.29% -
ROE 2.11% 1.77% 23.83% 2.02% 2.01% 4.26% 3.89% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.20 25.20 37.99 29.32 24.15 74.45 53.22 -13.55%
EPS 1.28 1.56 21.76 1.34 1.32 1.42 4.41 -18.62%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.6072 0.8838 0.9131 0.6627 0.6581 1.00 1.1349 -9.89%
Adjusted Per Share Value based on latest NOSH - 127,014
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.94 1.30 2.11 1.58 1.27 1.31 0.93 13.03%
EPS 0.11 0.08 1.21 0.07 0.07 0.07 0.08 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.07 -
NAPS 0.0531 0.0454 0.0507 0.0356 0.0347 0.0175 0.0199 17.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.66 0.35 0.30 0.50 0.45 0.40 0.39 -
P/RPS 2.97 1.39 0.79 1.71 1.86 0.54 0.73 26.33%
P/EPS 51.56 22.44 1.38 37.31 34.09 9.39 8.84 34.14%
EY 1.94 4.46 72.53 2.68 2.93 10.65 11.31 -25.44%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.26 -
P/NAPS 1.09 0.40 0.33 0.75 0.68 0.40 0.34 21.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 20/11/09 24/11/08 23/11/07 23/11/06 29/11/05 23/11/04 -
Price 0.67 0.36 0.25 0.43 0.52 0.40 0.38 -
P/RPS 3.02 1.43 0.66 1.47 2.15 0.54 0.71 27.27%
P/EPS 52.34 23.08 1.15 32.09 39.39 9.39 8.62 35.05%
EY 1.91 4.33 87.04 3.12 2.54 10.65 11.61 -25.96%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.53 -
P/NAPS 1.10 0.41 0.27 0.65 0.79 0.40 0.33 22.20%

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