[FITTERS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 36.14%
YoY- -93.36%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,360 119,275 45,891 30,614 49,822 37,244 30,041 22.04%
PBT 6,631 6,062 3,824 2,092 28,814 1,843 2,615 16.75%
Tax -1,879 -2,031 -1,115 -315 -293 -876 -941 12.20%
NP 4,752 4,031 2,709 1,777 28,521 967 1,674 18.97%
-
NP to SH 4,771 4,538 2,646 1,895 28,535 1,702 1,642 19.43%
-
Tax Rate 28.34% 33.50% 29.16% 15.06% 1.02% 47.53% 35.98% -
Total Cost 94,608 115,244 43,182 28,837 21,301 36,277 28,367 22.20%
-
Net Worth 176,266 152,757 125,519 107,359 119,739 84,172 81,863 13.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 176,266 152,757 125,519 107,359 119,739 84,172 81,863 13.62%
NOSH 216,863 216,095 206,718 121,474 131,135 127,014 124,393 9.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.78% 3.38% 5.90% 5.80% 57.25% 2.60% 5.57% -
ROE 2.71% 2.97% 2.11% 1.77% 23.83% 2.02% 2.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.82 55.20 22.20 25.20 37.99 29.32 24.15 11.25%
EPS 2.20 2.10 1.28 1.56 21.76 1.34 1.32 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.7069 0.6072 0.8838 0.9131 0.6627 0.6581 3.57%
Adjusted Per Share Value based on latest NOSH - 121,474
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.22 5.07 1.95 1.30 2.12 1.58 1.28 21.97%
EPS 0.20 0.19 0.11 0.08 1.21 0.07 0.07 19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0649 0.0533 0.0456 0.0509 0.0358 0.0348 13.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.75 0.66 0.35 0.30 0.50 0.45 -
P/RPS 1.48 1.36 2.97 1.39 0.79 1.71 1.86 -3.73%
P/EPS 30.91 35.71 51.56 22.44 1.38 37.31 34.09 -1.61%
EY 3.24 2.80 1.94 4.46 72.53 2.68 2.93 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.06 1.09 0.40 0.33 0.75 0.68 3.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 21/11/11 24/11/10 20/11/09 24/11/08 23/11/07 23/11/06 -
Price 0.62 0.85 0.67 0.36 0.25 0.43 0.52 -
P/RPS 1.35 1.54 3.02 1.43 0.66 1.47 2.15 -7.45%
P/EPS 28.18 40.48 52.34 23.08 1.15 32.09 39.39 -5.42%
EY 3.55 2.47 1.91 4.33 87.04 3.12 2.54 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.20 1.10 0.41 0.27 0.65 0.79 -0.64%

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