[FITTERS] YoY TTM 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- 431.01%
YoY- -62.94%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 410,896 446,488 189,756 126,226 163,789 146,452 128,421 21.36%
PBT 38,109 29,719 18,930 9,976 24,521 8,598 16,081 15.45%
Tax -10,045 -7,436 -4,940 -1,675 -1,165 -2,749 -3,879 17.16%
NP 28,064 22,283 13,990 8,301 23,356 5,849 12,202 14.87%
-
NP to SH 27,888 22,194 13,161 8,017 21,630 5,529 12,033 15.02%
-
Tax Rate 26.36% 25.02% 26.10% 16.79% 4.75% 31.97% 24.12% -
Total Cost 382,832 424,205 175,766 117,925 140,433 140,603 116,219 21.95%
-
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 - - - - 5,225 5,000 - -
Div Payout % - - - - 24.16% 90.43% - -
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 6.83% 4.99% 7.37% 6.58% 14.26% 3.99% 9.50% -
ROE 16.02% 13.83% 9.74% 11.27% 19.35% 6.00% 14.54% -
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 182.95 206.20 89.73 102.90 129.90 114.02 103.25 9.99%
EPS 12.42 10.25 6.22 6.54 17.16 4.30 9.67 4.25%
DPS 0.00 0.00 0.00 0.00 4.14 3.89 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 17.40 18.90 8.03 5.34 6.93 6.20 5.44 21.36%
EPS 1.18 0.94 0.56 0.34 0.92 0.23 0.51 14.99%
DPS 0.00 0.00 0.00 0.00 0.22 0.21 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 0.33 0.41 0.79 0.37 0.22 0.39 0.46 -5.38%
P/EPS 4.91 8.29 11.41 5.81 1.69 10.22 4.96 -0.16%
EY 20.36 12.06 8.77 17.20 59.16 9.78 20.16 0.16%
DY 0.00 0.00 0.00 0.00 14.29 8.85 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 0.31 0.42 0.91 0.38 0.19 0.31 0.59 -10.16%
P/EPS 4.59 8.39 13.18 5.97 1.46 8.13 6.31 -5.16%
EY 21.78 11.92 7.59 16.76 68.62 12.30 15.86 5.42%
DY 0.00 0.00 0.00 0.00 16.58 11.12 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