[FITTERS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.0%
YoY- 68.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 165,654 132,648 127,868 127,045 71,985 106,412 77,969 13.36%
PBT 41,062 8,830 16,362 10,314 6,576 3,992 5,980 37.82%
Tax -2,040 -2,466 -3,706 -2,616 -1,994 -1,636 -1,905 1.14%
NP 39,022 6,364 12,656 7,698 4,581 2,356 4,074 45.67%
-
NP to SH 38,305 6,162 12,568 7,705 4,581 2,356 4,074 45.23%
-
Tax Rate 4.97% 27.93% 22.65% 25.36% 30.32% 40.98% 31.86% -
Total Cost 126,632 126,284 115,212 119,346 67,404 104,056 73,894 9.38%
-
Net Worth 119,728 84,148 81,799 41,456 47,038 38,013 34,955 22.75%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 2,210 2,210 1,037 - -
Div Payout % - - - 28.69% 48.25% 44.05% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 119,728 84,148 81,799 41,456 47,038 38,013 34,955 22.75%
NOSH 131,122 126,978 124,296 41,456 41,447 38,920 25,131 31.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.56% 4.80% 9.90% 6.06% 6.36% 2.21% 5.23% -
ROE 31.99% 7.32% 15.36% 18.59% 9.74% 6.20% 11.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 126.34 104.47 102.87 306.46 173.68 273.41 310.24 -13.89%
EPS 29.21 4.85 10.11 6.20 11.05 6.05 16.21 10.30%
DPS 0.00 0.00 0.00 5.33 5.33 2.67 0.00 -
NAPS 0.9131 0.6627 0.6581 1.00 1.1349 0.9767 1.3909 -6.76%
Adjusted Per Share Value based on latest NOSH - 41,455
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.04 5.63 5.43 5.40 3.06 4.52 3.31 13.38%
EPS 1.63 0.26 0.53 0.33 0.19 0.10 0.17 45.70%
DPS 0.00 0.00 0.00 0.09 0.09 0.04 0.00 -
NAPS 0.0509 0.0357 0.0347 0.0176 0.02 0.0161 0.0148 22.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.30 0.50 0.45 0.40 0.39 0.20 0.38 -
P/RPS 0.24 0.48 0.44 0.13 0.22 0.07 0.12 12.23%
P/EPS 1.03 10.30 4.45 2.15 3.53 3.30 2.34 -12.77%
EY 97.38 9.71 22.47 46.47 28.34 30.27 42.67 14.72%
DY 0.00 0.00 0.00 13.33 13.68 13.33 0.00 -
P/NAPS 0.33 0.75 0.68 0.40 0.34 0.20 0.27 3.39%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 23/11/07 23/11/06 29/11/05 23/11/04 20/11/03 25/11/02 -
Price 0.25 0.43 0.52 0.40 0.38 0.22 0.20 -
P/RPS 0.20 0.41 0.51 0.13 0.22 0.08 0.06 22.19%
P/EPS 0.86 8.86 5.14 2.15 3.44 3.63 1.23 -5.78%
EY 116.85 11.29 19.44 46.47 29.09 27.52 81.07 6.27%
DY 0.00 0.00 0.00 13.33 14.04 12.12 0.00 -
P/NAPS 0.27 0.65 0.79 0.40 0.33 0.23 0.14 11.55%

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