[FITTERS] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 58.85%
YoY- 28.84%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 163,341 146,452 128,421 143,332 85,528 115,463 89,669 10.50%
PBT 24,947 8,598 16,081 12,547 9,340 7,782 4,415 33.42%
Tax -1,352 -2,749 -3,879 -3,266 -2,215 -1,483 -1,539 -2.13%
NP 23,595 5,849 12,202 9,281 7,125 6,299 2,876 41.97%
-
NP to SH 21,870 5,529 12,033 9,180 7,125 6,299 2,876 40.18%
-
Tax Rate 5.42% 31.97% 24.12% 26.03% 23.72% 19.06% 34.86% -
Total Cost 139,746 140,603 116,219 134,051 78,403 109,164 86,793 8.25%
-
Net Worth 115,223 92,278 82,696 74,994 67,143 42,823 35,747 21.51%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 4,192 1,657 791 - -
Div Payout % - - - 45.67% 23.27% 12.56% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 115,223 92,278 82,696 74,994 67,143 42,823 35,747 21.51%
NOSH 129,946 128,646 124,318 41,924 41,446 39,563 37,676 22.89%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 14.45% 3.99% 9.50% 6.48% 8.33% 5.46% 3.21% -
ROE 18.98% 5.99% 14.55% 12.24% 10.61% 14.71% 8.05% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 125.70 113.84 103.30 341.88 206.36 291.84 238.00 -10.08%
EPS 16.83 4.30 9.68 7.38 16.98 15.90 7.63 14.07%
DPS 0.00 0.00 0.00 10.00 4.00 2.00 0.00 -
NAPS 0.8867 0.7173 0.6652 1.7888 1.62 1.0824 0.9488 -1.12%
Adjusted Per Share Value based on latest NOSH - 42,822
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.94 6.22 5.46 6.09 3.63 4.90 3.81 10.50%
EPS 0.93 0.23 0.51 0.39 0.30 0.27 0.12 40.63%
DPS 0.00 0.00 0.00 0.18 0.07 0.03 0.00 -
NAPS 0.0489 0.0392 0.0351 0.0319 0.0285 0.0182 0.0152 21.47%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.29 0.44 0.48 0.39 0.39 0.25 0.22 -
P/RPS 0.23 0.39 0.46 0.11 0.19 0.09 0.09 16.91%
P/EPS 1.72 10.24 4.96 1.78 2.27 1.57 2.88 -8.22%
EY 58.03 9.77 20.16 56.14 44.08 63.68 34.70 8.93%
DY 0.00 0.00 0.00 25.64 10.26 8.00 0.00 -
P/NAPS 0.33 0.61 0.72 0.22 0.24 0.23 0.23 6.19%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 22/02/07 14/02/06 24/02/05 26/02/04 27/02/03 -
Price 0.25 0.35 0.61 0.41 0.42 0.46 0.19 -
P/RPS 0.20 0.31 0.59 0.12 0.20 0.16 0.08 16.48%
P/EPS 1.49 8.14 6.30 1.87 2.44 2.89 2.49 -8.19%
EY 67.32 12.28 15.87 53.41 40.93 34.61 40.18 8.97%
DY 0.00 0.00 0.00 24.39 9.52 4.35 0.00 -
P/NAPS 0.28 0.49 0.92 0.23 0.26 0.42 0.20 5.76%

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