[FITTERS] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 957.3%
YoY- 309.96%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 412,594 154,497 127,161 171,207 132,006 143,949 126,823 21.71%
PBT 30,236 14,063 -195 32,772 10,432 17,083 12,144 16.41%
Tax -8,688 -2,973 -988 -2,429 -2,949 -4,084 -2,644 21.91%
NP 21,548 11,090 -1,183 30,343 7,483 12,999 9,500 14.61%
-
NP to SH 20,518 10,835 -2,422 29,636 7,229 12,827 9,503 13.68%
-
Tax Rate 28.73% 21.14% - 7.41% 28.27% 23.91% 21.77% -
Total Cost 391,046 143,407 128,344 140,864 124,523 130,950 117,323 22.20%
-
Net Worth 152,757 125,519 0 119,739 84,172 81,863 41,455 24.26%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 5,225 5,000 2,569 1,658 -
Div Payout % - - - 17.63% 69.17% 20.03% 17.45% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 152,757 125,519 0 119,739 84,172 81,863 41,455 24.26%
NOSH 216,095 206,718 121,474 131,135 127,014 124,393 41,455 31.66%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.22% 7.18% -0.93% 17.72% 5.67% 9.03% 7.49% -
ROE 13.43% 8.63% 0.00% 24.75% 8.59% 15.67% 22.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 190.93 74.74 104.68 130.56 103.93 115.72 305.93 -7.55%
EPS 9.49 5.24 -1.99 22.60 5.69 10.31 22.92 -13.66%
DPS 0.00 0.00 0.00 3.98 3.94 2.07 4.00 -
NAPS 0.7069 0.6072 0.00 0.9131 0.6627 0.6581 1.00 -5.61%
Adjusted Per Share Value based on latest NOSH - 131,135
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.47 6.54 5.38 7.25 5.59 6.09 5.37 21.71%
EPS 0.87 0.46 -0.10 1.25 0.31 0.54 0.40 13.81%
DPS 0.00 0.00 0.00 0.22 0.21 0.11 0.07 -
NAPS 0.0647 0.0531 0.00 0.0507 0.0356 0.0347 0.0175 24.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.75 0.66 0.35 0.30 0.50 0.45 0.40 -
P/RPS 0.39 0.88 0.33 0.23 0.48 0.39 0.13 20.08%
P/EPS 7.90 12.59 -17.55 1.33 8.79 4.36 1.74 28.66%
EY 12.66 7.94 -5.70 75.33 11.38 22.91 57.31 -22.24%
DY 0.00 0.00 0.00 13.28 7.87 4.59 10.00 -
P/NAPS 1.06 1.09 0.00 0.33 0.75 0.68 0.40 17.62%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 24/11/10 20/11/09 24/11/08 23/11/07 23/11/06 29/11/05 -
Price 0.85 0.67 0.36 0.25 0.43 0.52 0.40 -
P/RPS 0.45 0.90 0.34 0.19 0.41 0.45 0.13 22.98%
P/EPS 8.95 12.78 -18.06 1.11 7.56 5.04 1.74 31.36%
EY 11.17 7.82 -5.54 90.40 13.24 19.83 57.31 -23.84%
DY 0.00 0.00 0.00 15.94 9.15 3.97 10.00 -
P/NAPS 1.20 1.10 0.00 0.27 0.65 0.79 0.40 20.08%

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