[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 167.36%
YoY- 119.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 71,985 63,830 61,944 115,463 106,412 103,616 114,084 -26.37%
PBT 6,576 4,280 3,056 7,782 3,992 2,276 4,020 38.70%
Tax -1,994 -1,066 -680 -1,483 -1,636 -462 -2,160 -5.17%
NP 4,581 3,214 2,376 6,299 2,356 1,814 1,860 82.07%
-
NP to SH 4,581 3,214 2,376 6,299 2,356 1,814 1,860 82.07%
-
Tax Rate 30.32% 24.91% 22.25% 19.06% 40.98% 20.30% 53.73% -
Total Cost 67,404 60,616 59,568 109,164 104,056 101,802 112,224 -28.74%
-
Net Worth 47,038 46,371 45,526 42,823 38,013 36,486 51,146 -5.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,210 - - 791 1,037 - - -
Div Payout % 48.25% - - 12.56% 44.05% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 47,038 46,371 45,526 42,823 38,013 36,486 51,146 -5.41%
NOSH 41,447 41,417 41,538 39,563 38,920 37,634 37,804 6.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.36% 5.04% 3.84% 5.46% 2.21% 1.75% 1.63% -
ROE 9.74% 6.93% 5.22% 14.71% 6.20% 4.97% 3.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 173.68 154.11 149.12 291.84 273.41 275.32 301.77 -30.73%
EPS 11.05 7.76 5.72 15.90 6.05 4.82 4.92 71.24%
DPS 5.33 0.00 0.00 2.00 2.67 0.00 0.00 -
NAPS 1.1349 1.1196 1.096 1.0824 0.9767 0.9695 1.3529 -11.02%
Adjusted Per Share Value based on latest NOSH - 39,576
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.05 2.70 2.62 4.89 4.50 4.39 4.83 -26.33%
EPS 0.19 0.14 0.10 0.27 0.10 0.08 0.08 77.72%
DPS 0.09 0.00 0.00 0.03 0.04 0.00 0.00 -
NAPS 0.0199 0.0196 0.0193 0.0181 0.0161 0.0154 0.0217 -5.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.39 0.41 0.41 0.25 0.20 0.24 0.22 -
P/RPS 0.22 0.27 0.27 0.09 0.07 0.09 0.07 114.11%
P/EPS 3.53 5.28 7.17 1.57 3.30 4.98 4.47 -14.52%
EY 28.34 18.93 13.95 63.68 30.27 20.08 22.36 17.06%
DY 13.68 0.00 0.00 8.00 13.33 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.23 0.20 0.25 0.16 65.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 23/08/04 24/05/04 26/02/04 20/11/03 26/08/03 29/05/03 -
Price 0.38 0.38 0.37 0.46 0.22 0.24 0.18 -
P/RPS 0.22 0.25 0.25 0.16 0.08 0.09 0.06 137.22%
P/EPS 3.44 4.90 6.47 2.89 3.63 4.98 3.66 -4.03%
EY 29.09 20.42 15.46 34.61 27.52 20.08 27.33 4.23%
DY 14.04 0.00 0.00 4.35 12.12 0.00 0.00 -
P/NAPS 0.33 0.34 0.34 0.42 0.23 0.25 0.13 85.77%

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