[FITTERS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.46%
YoY- 502.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 432,509 257,473 137,113 156,625 152,797 127,563 150,851 19.17%
PBT 27,449 23,821 11,569 26,010 6,564 13,908 16,172 9.20%
Tax -6,635 -6,391 -2,155 -1,086 -2,763 -4,066 -3,197 12.92%
NP 20,814 17,430 9,414 24,924 3,801 9,842 12,975 8.18%
-
NP to SH 20,895 16,324 9,194 23,244 3,860 9,250 12,827 8.46%
-
Tax Rate 24.17% 26.83% 18.63% 4.18% 42.09% 29.23% 19.77% -
Total Cost 411,695 240,043 127,699 131,701 148,996 117,721 137,876 19.98%
-
Net Worth 163,903 142,168 0 108,843 93,974 84,320 41,448 25.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 5,225 5,000 - 4,227 -
Div Payout % - - - 22.48% 129.53% - 32.96% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 163,903 142,168 0 108,843 93,974 84,320 41,448 25.72%
NOSH 216,146 216,226 126,453 120,869 131,764 124,568 41,448 31.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.81% 6.77% 6.87% 15.91% 2.49% 7.72% 8.60% -
ROE 12.75% 11.48% 0.00% 21.36% 4.11% 10.97% 30.95% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 200.10 119.08 108.43 129.58 115.96 102.40 363.94 -9.48%
EPS 9.67 7.55 7.27 19.23 2.93 7.43 30.95 -17.61%
DPS 0.00 0.00 0.00 4.32 3.79 0.00 10.20 -
NAPS 0.7583 0.6575 0.00 0.9005 0.7132 0.6769 1.00 -4.50%
Adjusted Per Share Value based on latest NOSH - 120,869
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.31 10.90 5.80 6.63 6.47 5.40 6.39 19.15%
EPS 0.88 0.69 0.39 0.98 0.16 0.39 0.54 8.47%
DPS 0.00 0.00 0.00 0.22 0.21 0.00 0.18 -
NAPS 0.0694 0.0602 0.00 0.0461 0.0398 0.0357 0.0175 25.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.75 0.92 0.43 0.25 0.42 0.49 0.39 -
P/RPS 0.37 0.77 0.40 0.19 0.36 0.48 0.11 22.38%
P/EPS 7.76 12.19 5.91 1.30 14.34 6.60 1.26 35.35%
EY 12.89 8.21 16.91 76.92 6.97 15.15 79.35 -26.11%
DY 0.00 0.00 0.00 17.29 9.03 0.00 26.15 -
P/NAPS 0.99 1.40 0.00 0.28 0.59 0.72 0.39 16.77%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 12/05/11 17/05/10 27/05/09 26/05/08 08/06/07 23/05/06 -
Price 0.71 1.13 0.42 0.30 0.38 0.52 0.39 -
P/RPS 0.35 0.95 0.39 0.23 0.33 0.51 0.11 21.25%
P/EPS 7.34 14.97 5.78 1.56 12.97 7.00 1.26 34.10%
EY 13.62 6.68 17.31 64.10 7.71 14.28 79.35 -25.43%
DY 0.00 0.00 0.00 14.41 9.99 0.00 26.15 -
P/NAPS 0.94 1.72 0.00 0.33 0.53 0.77 0.39 15.77%

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