[FITTERS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -47.89%
YoY- -72.28%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 144,773 118,032 95,570 104,000 86,016 63,140 54,860 17.54%
PBT 17,011 12,393 8,784 2,258 5,901 4,196 1,990 42.96%
Tax -3,919 -2,831 -1,785 -936 -1,132 -214 -641 35.20%
NP 13,092 9,562 6,999 1,322 4,769 3,982 1,349 46.02%
-
NP to SH 12,951 9,566 6,999 1,322 4,769 3,836 1,000 53.21%
-
Tax Rate 23.04% 22.84% 20.32% 41.45% 19.18% 5.10% 32.21% -
Total Cost 131,681 108,470 88,571 102,678 81,247 59,158 53,511 16.18%
-
Net Worth 41,445 54,646 46,481 36,625 25,106 29,665 17,467 15.48%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,227 1,658 778 - - - - -
Div Payout % 32.64% 17.34% 11.12% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 41,445 54,646 46,481 36,625 25,106 29,665 17,467 15.48%
NOSH 41,445 41,449 41,516 37,777 25,106 25,129 19,999 12.90%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.04% 8.10% 7.32% 1.27% 5.54% 6.31% 2.46% -
ROE 31.25% 17.51% 15.06% 3.61% 19.00% 12.93% 5.72% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 349.31 284.76 230.20 275.29 342.61 251.26 274.30 4.10%
EPS 31.25 23.08 16.86 3.50 19.00 15.26 5.00 35.70%
DPS 10.20 4.00 1.87 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.3184 1.1196 0.9695 1.00 1.1805 0.8734 2.28%
Adjusted Per Share Value based on latest NOSH - 37,777
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.13 5.00 4.05 4.40 3.64 2.67 2.32 17.57%
EPS 0.55 0.40 0.30 0.06 0.20 0.16 0.04 54.74%
DPS 0.18 0.07 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0231 0.0197 0.0155 0.0106 0.0126 0.0074 15.41%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.37 0.41 0.41 0.24 0.44 0.16 0.43 -
P/RPS 0.11 0.14 0.18 0.09 0.13 0.06 0.16 -6.05%
P/EPS 1.18 1.78 2.43 6.86 2.32 1.05 8.60 -28.17%
EY 84.46 56.29 41.12 14.58 43.17 95.40 11.63 39.13%
DY 27.57 9.76 4.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.37 0.25 0.44 0.14 0.49 -4.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 23/08/04 26/08/03 27/08/02 21/08/01 22/08/00 -
Price 0.43 0.40 0.38 0.24 0.44 0.19 0.40 -
P/RPS 0.12 0.14 0.17 0.09 0.13 0.08 0.15 -3.64%
P/EPS 1.38 1.73 2.25 6.86 2.32 1.24 8.00 -25.37%
EY 72.67 57.70 44.36 14.58 43.17 80.34 12.50 34.07%
DY 23.72 10.00 4.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.30 0.34 0.25 0.44 0.16 0.46 -1.11%

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