[FITTERS] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 39.73%
YoY- 79.47%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 156,625 152,797 127,563 150,851 88,343 102,428 103,092 7.21%
PBT 26,010 6,564 13,908 16,172 9,444 7,541 4,020 36.46%
Tax -1,086 -2,763 -4,066 -3,197 -2,297 -1,113 -1,483 -5.05%
NP 24,924 3,801 9,842 12,975 7,147 6,428 2,537 46.29%
-
NP to SH 23,244 3,860 9,250 12,827 7,147 6,428 2,537 44.60%
-
Tax Rate 4.18% 42.09% 29.23% 19.77% 24.32% 14.76% 36.89% -
Total Cost 131,701 148,996 117,721 137,876 81,196 96,000 100,555 4.59%
-
Net Worth 108,843 93,974 84,320 41,448 51,364 45,526 51,146 13.40%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 5,225 5,000 - 4,227 1,658 778 - -
Div Payout % 22.48% 129.53% - 32.96% 23.21% 12.11% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 108,843 93,974 84,320 41,448 51,364 45,526 51,146 13.40%
NOSH 120,869 131,764 124,568 41,448 41,500 41,538 37,804 21.35%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.91% 2.49% 7.72% 8.60% 8.09% 6.28% 2.46% -
ROE 21.36% 4.11% 10.97% 30.95% 13.91% 14.12% 4.96% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 129.58 115.96 102.40 363.94 212.87 246.59 272.69 -11.65%
EPS 19.23 2.93 7.43 30.95 17.22 15.47 6.71 19.16%
DPS 4.32 3.79 0.00 10.20 4.00 1.87 0.00 -
NAPS 0.9005 0.7132 0.6769 1.00 1.2377 1.096 1.3529 -6.55%
Adjusted Per Share Value based on latest NOSH - 41,448
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 6.63 6.47 5.40 6.39 3.74 4.34 4.36 7.22%
EPS 0.98 0.16 0.39 0.54 0.30 0.27 0.11 43.93%
DPS 0.22 0.21 0.00 0.18 0.07 0.03 0.00 -
NAPS 0.0461 0.0398 0.0357 0.0175 0.0217 0.0193 0.0217 13.36%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.25 0.42 0.49 0.39 0.41 0.41 0.22 -
P/RPS 0.19 0.36 0.48 0.11 0.19 0.17 0.08 15.49%
P/EPS 1.30 14.34 6.60 1.26 2.38 2.65 3.28 -14.28%
EY 76.92 6.97 15.15 79.35 42.00 37.74 30.50 16.65%
DY 17.29 9.03 0.00 26.15 9.76 4.57 0.00 -
P/NAPS 0.28 0.59 0.72 0.39 0.33 0.37 0.16 9.76%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 26/05/08 08/06/07 23/05/06 19/05/05 24/05/04 29/05/03 -
Price 0.30 0.38 0.52 0.39 0.38 0.37 0.18 -
P/RPS 0.23 0.33 0.51 0.11 0.18 0.15 0.07 21.90%
P/EPS 1.56 12.97 7.00 1.26 2.21 2.39 2.68 -8.61%
EY 64.10 7.71 14.28 79.35 45.32 41.82 37.28 9.44%
DY 14.41 9.99 0.00 26.15 10.53 5.06 0.00 -
P/NAPS 0.33 0.53 0.77 0.39 0.31 0.34 0.13 16.77%

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