[FITTERS] YoY 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- 76.25%
YoY- 148.7%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
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 113,779 107,766 74,152 38,613 39,100 46,966 32,520 23.18%
PBT 14,049 8,245 8,905 3,895 -5,850 1,975 3,809 24.27%
Tax -3,761 -1,037 -2,066 -322 178 -899 -1,099 22.73%
NP 10,288 7,208 6,839 3,573 -5,672 1,076 2,710 24.87%
-
NP to SH 10,354 7,342 6,027 3,340 -6,859 907 2,607 25.81%
-
Tax Rate 26.77% 12.58% 23.20% 8.27% - 45.52% 28.85% -
Total Cost 103,491 100,558 67,313 35,040 44,772 45,890 29,810 23.02%
-
Net Worth 174,108 160,517 135,068 71,157 111,799 92,129 82,737 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 174,108 160,517 135,068 71,157 111,799 92,129 82,737 13.18%
NOSH 224,598 216,534 211,473 122,664 126,084 128,439 124,379 10.34%
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 9.04% 6.69% 9.22% 9.25% -14.51% 2.29% 8.33% -
ROE 5.95% 4.57% 4.46% 4.69% -6.14% 0.98% 3.15% -
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 50.66 49.77 35.06 31.48 31.01 36.57 26.15 11.64%
EPS 4.61 3.39 2.85 1.72 -5.44 0.71 2.10 13.98%
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 4.82 4.56 3.14 1.63 1.66 1.99 1.38 23.15%
EPS 0.44 0.31 0.26 0.14 -0.29 0.04 0.11 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.068 0.0572 0.0301 0.0473 0.039 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 1.20 1.71 2.02 1.21 0.94 1.20 1.84 -6.87%
P/EPS 13.23 25.07 24.91 13.96 -5.33 62.31 22.90 -8.73%
EY 7.56 3.99 4.01 7.17 -18.76 1.60 4.37 9.55%
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 1.13 1.73 2.34 1.24 0.81 0.96 2.33 -11.35%
P/EPS 12.36 25.36 28.77 14.32 -4.60 49.56 29.10 -13.28%
EY 8.09 3.94 3.48 6.98 -21.76 2.02 3.44 15.30%
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