[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 42.54%
YoY- 94.45%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 128,838 73,204 85,528 71,985 63,830 61,944 115,463 7.58%
PBT 10,386 3,472 9,340 6,576 4,280 3,056 7,782 21.24%
Tax -2,372 -1,148 -2,215 -1,994 -1,066 -680 -1,483 36.80%
NP 8,014 2,324 7,125 4,581 3,214 2,376 6,299 17.43%
-
NP to SH 8,026 2,324 7,125 4,581 3,214 2,376 6,299 17.54%
-
Tax Rate 22.84% 33.06% 23.72% 30.32% 24.91% 22.25% 19.06% -
Total Cost 120,824 70,880 78,403 67,404 60,616 59,568 109,164 7.00%
-
Net Worth 54,656 51,364 67,143 47,038 46,371 45,526 42,823 17.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,657 2,210 - - 791 -
Div Payout % - - 23.27% 48.25% - - 12.56% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 54,656 51,364 67,143 47,038 46,371 45,526 42,823 17.68%
NOSH 41,456 41,500 41,446 41,447 41,417 41,538 39,563 3.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.22% 3.17% 8.33% 6.36% 5.04% 3.84% 5.46% -
ROE 14.68% 4.52% 10.61% 9.74% 6.93% 5.22% 14.71% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 310.78 176.40 206.36 173.68 154.11 149.12 291.84 4.28%
EPS 19.36 5.60 16.98 11.05 7.76 5.72 15.90 14.04%
DPS 0.00 0.00 4.00 5.33 0.00 0.00 2.00 -
NAPS 1.3184 1.2377 1.62 1.1349 1.1196 1.096 1.0824 14.06%
Adjusted Per Share Value based on latest NOSH - 41,473
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.45 3.10 3.62 3.05 2.70 2.62 4.89 7.50%
EPS 0.34 0.10 0.30 0.19 0.14 0.10 0.27 16.62%
DPS 0.00 0.00 0.07 0.09 0.00 0.00 0.03 -
NAPS 0.0231 0.0217 0.0284 0.0199 0.0196 0.0193 0.0181 17.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.41 0.41 0.39 0.39 0.41 0.41 0.25 -
P/RPS 0.13 0.23 0.19 0.22 0.27 0.27 0.09 27.80%
P/EPS 2.12 7.32 2.27 3.53 5.28 7.17 1.57 22.19%
EY 47.22 13.66 44.08 28.34 18.93 13.95 63.68 -18.09%
DY 0.00 0.00 10.26 13.68 0.00 0.00 8.00 -
P/NAPS 0.31 0.33 0.24 0.34 0.37 0.37 0.23 22.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 19/05/05 24/02/05 23/11/04 23/08/04 24/05/04 26/02/04 -
Price 0.40 0.38 0.42 0.38 0.38 0.37 0.46 -
P/RPS 0.13 0.22 0.20 0.22 0.25 0.25 0.16 -12.93%
P/EPS 2.07 6.79 2.44 3.44 4.90 6.47 2.89 -19.96%
EY 48.40 14.74 40.93 29.09 20.42 15.46 34.61 25.07%
DY 0.00 0.00 9.52 14.04 0.00 0.00 4.35 -
P/NAPS 0.30 0.31 0.26 0.33 0.34 0.34 0.42 -20.11%

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