[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -62.28%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,528 71,985 63,830 61,944 115,463 106,412 103,616 -11.95%
PBT 9,340 6,576 4,280 3,056 7,782 3,992 2,276 155.22%
Tax -2,215 -1,994 -1,066 -680 -1,483 -1,636 -462 182.98%
NP 7,125 4,581 3,214 2,376 6,299 2,356 1,814 147.91%
-
NP to SH 7,125 4,581 3,214 2,376 6,299 2,356 1,814 147.91%
-
Tax Rate 23.72% 30.32% 24.91% 22.25% 19.06% 40.98% 20.30% -
Total Cost 78,403 67,404 60,616 59,568 109,164 104,056 101,802 -15.91%
-
Net Worth 67,143 47,038 46,371 45,526 42,823 38,013 36,486 49.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,657 2,210 - - 791 1,037 - -
Div Payout % 23.27% 48.25% - - 12.56% 44.05% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 67,143 47,038 46,371 45,526 42,823 38,013 36,486 49.89%
NOSH 41,446 41,447 41,417 41,538 39,563 38,920 37,634 6.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.33% 6.36% 5.04% 3.84% 5.46% 2.21% 1.75% -
ROE 10.61% 9.74% 6.93% 5.22% 14.71% 6.20% 4.97% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 206.36 173.68 154.11 149.12 291.84 273.41 275.32 -17.41%
EPS 16.98 11.05 7.76 5.72 15.90 6.05 4.82 130.64%
DPS 4.00 5.33 0.00 0.00 2.00 2.67 0.00 -
NAPS 1.62 1.1349 1.1196 1.096 1.0824 0.9767 0.9695 40.59%
Adjusted Per Share Value based on latest NOSH - 41,538
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.62 3.05 2.70 2.62 4.89 4.50 4.39 -12.01%
EPS 0.30 0.19 0.14 0.10 0.27 0.10 0.08 140.40%
DPS 0.07 0.09 0.00 0.00 0.03 0.04 0.00 -
NAPS 0.0284 0.0199 0.0196 0.0193 0.0181 0.0161 0.0154 50.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.39 0.39 0.41 0.41 0.25 0.20 0.24 -
P/RPS 0.19 0.22 0.27 0.27 0.09 0.07 0.09 64.19%
P/EPS 2.27 3.53 5.28 7.17 1.57 3.30 4.98 -40.63%
EY 44.08 28.34 18.93 13.95 63.68 30.27 20.08 68.50%
DY 10.26 13.68 0.00 0.00 8.00 13.33 0.00 -
P/NAPS 0.24 0.34 0.37 0.37 0.23 0.20 0.25 -2.67%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 23/08/04 24/05/04 26/02/04 20/11/03 26/08/03 -
Price 0.42 0.38 0.38 0.37 0.46 0.22 0.24 -
P/RPS 0.20 0.22 0.25 0.25 0.16 0.08 0.09 69.87%
P/EPS 2.44 3.44 4.90 6.47 2.89 3.63 4.98 -37.71%
EY 40.93 29.09 20.42 15.46 34.61 27.52 20.08 60.41%
DY 9.52 14.04 0.00 0.00 4.35 12.12 0.00 -
P/NAPS 0.26 0.33 0.34 0.34 0.42 0.23 0.25 2.63%

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