[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 55.52%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 127,045 128,838 73,204 85,528 71,985 63,830 61,944 61.35%
PBT 10,314 10,386 3,472 9,340 6,576 4,280 3,056 124.83%
Tax -2,616 -2,372 -1,148 -2,215 -1,994 -1,066 -680 145.31%
NP 7,698 8,014 2,324 7,125 4,581 3,214 2,376 118.79%
-
NP to SH 7,705 8,026 2,324 7,125 4,581 3,214 2,376 118.93%
-
Tax Rate 25.36% 22.84% 33.06% 23.72% 30.32% 24.91% 22.25% -
Total Cost 119,346 120,824 70,880 78,403 67,404 60,616 59,568 58.85%
-
Net Worth 41,456 54,656 51,364 67,143 47,038 46,371 45,526 -6.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,210 - - 1,657 2,210 - - -
Div Payout % 28.69% - - 23.27% 48.25% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 41,456 54,656 51,364 67,143 47,038 46,371 45,526 -6.04%
NOSH 41,456 41,456 41,500 41,446 41,447 41,417 41,538 -0.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.06% 6.22% 3.17% 8.33% 6.36% 5.04% 3.84% -
ROE 18.59% 14.68% 4.52% 10.61% 9.74% 6.93% 5.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 306.46 310.78 176.40 206.36 173.68 154.11 149.12 61.57%
EPS 6.20 19.36 5.60 16.98 11.05 7.76 5.72 5.51%
DPS 5.33 0.00 0.00 4.00 5.33 0.00 0.00 -
NAPS 1.00 1.3184 1.2377 1.62 1.1349 1.1196 1.096 -5.92%
Adjusted Per Share Value based on latest NOSH - 41,446
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.40 5.47 3.11 3.63 3.06 2.71 2.63 61.47%
EPS 0.33 0.34 0.10 0.30 0.19 0.14 0.10 121.49%
DPS 0.09 0.00 0.00 0.07 0.09 0.00 0.00 -
NAPS 0.0176 0.0232 0.0218 0.0285 0.02 0.0197 0.0193 -5.95%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.41 0.41 0.39 0.39 0.41 0.41 -
P/RPS 0.13 0.13 0.23 0.19 0.22 0.27 0.27 -38.54%
P/EPS 2.15 2.12 7.32 2.27 3.53 5.28 7.17 -55.16%
EY 46.47 47.22 13.66 44.08 28.34 18.93 13.95 122.88%
DY 13.33 0.00 0.00 10.26 13.68 0.00 0.00 -
P/NAPS 0.40 0.31 0.33 0.24 0.34 0.37 0.37 5.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 19/05/05 24/02/05 23/11/04 23/08/04 24/05/04 -
Price 0.40 0.40 0.38 0.42 0.38 0.38 0.37 -
P/RPS 0.13 0.13 0.22 0.20 0.22 0.25 0.25 -35.30%
P/EPS 2.15 2.07 6.79 2.44 3.44 4.90 6.47 -51.99%
EY 46.47 48.40 14.74 40.93 29.09 20.42 15.46 108.13%
DY 13.33 0.00 0.00 9.52 14.04 0.00 0.00 -
P/NAPS 0.40 0.30 0.31 0.26 0.33 0.34 0.34 11.43%

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