[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -67.38%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 143,332 127,045 128,838 73,204 85,528 71,985 63,830 71.22%
PBT 12,547 10,314 10,386 3,472 9,340 6,576 4,280 104.43%
Tax -3,266 -2,616 -2,372 -1,148 -2,215 -1,994 -1,066 110.51%
NP 9,281 7,698 8,014 2,324 7,125 4,581 3,214 102.39%
-
NP to SH 9,180 7,705 8,026 2,324 7,125 4,581 3,214 100.92%
-
Tax Rate 26.03% 25.36% 22.84% 33.06% 23.72% 30.32% 24.91% -
Total Cost 134,051 119,346 120,824 70,880 78,403 67,404 60,616 69.49%
-
Net Worth 74,994 41,456 54,656 51,364 67,143 47,038 46,371 37.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,192 2,210 - - 1,657 2,210 - -
Div Payout % 45.67% 28.69% - - 23.27% 48.25% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 74,994 41,456 54,656 51,364 67,143 47,038 46,371 37.65%
NOSH 41,924 41,456 41,456 41,500 41,446 41,447 41,417 0.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.48% 6.06% 6.22% 3.17% 8.33% 6.36% 5.04% -
ROE 12.24% 18.59% 14.68% 4.52% 10.61% 9.74% 6.93% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 341.88 306.46 310.78 176.40 206.36 173.68 154.11 69.84%
EPS 7.38 6.20 19.36 5.60 16.98 11.05 7.76 -3.28%
DPS 10.00 5.33 0.00 0.00 4.00 5.33 0.00 -
NAPS 1.7888 1.00 1.3184 1.2377 1.62 1.1349 1.1196 36.55%
Adjusted Per Share Value based on latest NOSH - 41,500
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.07 5.38 5.45 3.10 3.62 3.05 2.70 71.35%
EPS 0.39 0.33 0.34 0.10 0.30 0.19 0.14 97.61%
DPS 0.18 0.09 0.00 0.00 0.07 0.09 0.00 -
NAPS 0.0317 0.0176 0.0231 0.0217 0.0284 0.0199 0.0196 37.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.39 0.40 0.41 0.41 0.39 0.39 0.41 -
P/RPS 0.11 0.13 0.13 0.23 0.19 0.22 0.27 -44.95%
P/EPS 1.78 2.15 2.12 7.32 2.27 3.53 5.28 -51.46%
EY 56.14 46.47 47.22 13.66 44.08 28.34 18.93 106.00%
DY 25.64 13.33 0.00 0.00 10.26 13.68 0.00 -
P/NAPS 0.22 0.40 0.31 0.33 0.24 0.34 0.37 -29.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/02/06 29/11/05 29/08/05 19/05/05 24/02/05 23/11/04 23/08/04 -
Price 0.41 0.40 0.40 0.38 0.42 0.38 0.38 -
P/RPS 0.12 0.13 0.13 0.22 0.20 0.22 0.25 -38.61%
P/EPS 1.87 2.15 2.07 6.79 2.44 3.44 4.90 -47.29%
EY 53.41 46.47 48.40 14.74 40.93 29.09 20.42 89.50%
DY 24.39 13.33 0.00 0.00 9.52 14.04 0.00 -
P/NAPS 0.23 0.40 0.30 0.31 0.26 0.33 0.34 -22.88%

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