[FITTERS] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 33.85%
YoY- 36.68%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 150,851 143,332 126,823 118,032 88,343 85,528 89,643 41.52%
PBT 16,172 12,547 12,144 12,393 9,444 9,340 9,720 40.45%
Tax -3,197 -3,264 -2,644 -2,831 -2,297 -2,180 -1,752 49.38%
NP 12,975 9,283 9,500 9,562 7,147 7,160 7,968 38.45%
-
NP to SH 12,827 9,180 9,503 9,566 7,147 7,160 7,968 37.39%
-
Tax Rate 19.77% 26.01% 21.77% 22.84% 24.32% 23.34% 18.02% -
Total Cost 137,876 134,049 117,323 108,470 81,196 78,368 81,675 41.82%
-
Net Worth 41,448 42,822 41,455 54,646 51,364 50,837 47,068 -8.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,227 4,227 1,658 1,658 1,658 1,658 1,658 86.72%
Div Payout % 32.96% 46.05% 17.45% 17.34% 23.21% 23.17% 20.82% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 41,448 42,822 41,455 54,646 51,364 50,837 47,068 -8.13%
NOSH 41,448 42,822 41,455 41,449 41,500 41,446 41,473 -0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.60% 6.48% 7.49% 8.10% 8.09% 8.37% 8.89% -
ROE 30.95% 21.44% 22.92% 17.51% 13.91% 14.08% 16.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 363.94 334.71 305.93 284.76 212.87 206.36 216.14 41.57%
EPS 30.95 21.44 22.92 23.08 17.22 17.28 19.21 37.47%
DPS 10.20 9.87 4.00 4.00 4.00 4.00 4.00 86.75%
NAPS 1.00 1.00 1.00 1.3184 1.2377 1.2266 1.1349 -8.09%
Adjusted Per Share Value based on latest NOSH - 41,449
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.39 6.07 5.37 5.00 3.74 3.62 3.79 41.70%
EPS 0.54 0.39 0.40 0.40 0.30 0.30 0.34 36.16%
DPS 0.18 0.18 0.07 0.07 0.07 0.07 0.07 87.80%
NAPS 0.0175 0.0181 0.0175 0.0231 0.0217 0.0215 0.0199 -8.21%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.39 0.39 0.40 0.41 0.41 0.39 0.39 -
P/RPS 0.11 0.12 0.13 0.14 0.19 0.19 0.18 -28.00%
P/EPS 1.26 1.82 1.74 1.78 2.38 2.26 2.03 -27.25%
EY 79.35 54.97 57.31 56.29 42.00 44.30 49.26 37.45%
DY 26.15 25.31 10.00 9.76 9.76 10.26 10.26 86.69%
P/NAPS 0.39 0.39 0.40 0.31 0.33 0.32 0.34 9.58%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 14/02/06 29/11/05 29/08/05 19/05/05 24/02/05 23/11/04 -
Price 0.39 0.41 0.40 0.40 0.38 0.42 0.38 -
P/RPS 0.11 0.12 0.13 0.14 0.18 0.20 0.18 -28.00%
P/EPS 1.26 1.91 1.74 1.73 2.21 2.43 1.98 -26.03%
EY 79.35 52.29 57.31 57.70 45.32 41.13 50.56 35.08%
DY 26.15 24.08 10.00 10.00 10.53 9.52 10.53 83.48%
P/NAPS 0.39 0.41 0.40 0.30 0.31 0.34 0.33 11.79%

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