[FITTERS] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.05%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 143,949 126,823 89,643 111,001 83,545 75,453 53,987 17.74%
PBT 17,083 12,144 9,720 2,924 4,402 6,869 1,697 46.91%
Tax -4,084 -2,644 -1,752 -1,337 -1,610 -402 -498 41.98%
NP 12,999 9,500 7,968 1,587 2,792 6,467 1,199 48.74%
-
NP to SH 12,827 9,503 7,968 1,587 2,792 6,321 850 57.16%
-
Tax Rate 23.91% 21.77% 18.02% 45.73% 36.57% 5.85% 29.35% -
Total Cost 130,950 117,323 81,675 109,414 80,753 68,986 52,788 16.34%
-
Net Worth 81,863 41,455 47,068 38,007 25,105 32,167 17,285 29.57%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,569 1,658 1,658 778 - - - -
Div Payout % 20.03% 17.45% 20.82% 49.04% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 81,863 41,455 47,068 38,007 25,105 32,167 17,285 29.57%
NOSH 124,393 41,455 41,473 38,914 25,105 25,117 19,772 35.85%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.03% 7.49% 8.89% 1.43% 3.34% 8.57% 2.22% -
ROE 15.67% 22.92% 16.93% 4.18% 11.12% 19.65% 4.92% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 115.72 305.93 216.14 285.25 332.78 300.40 273.04 -13.32%
EPS 10.31 22.92 19.21 4.08 11.12 25.17 4.30 15.68%
DPS 2.07 4.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 0.6581 1.00 1.1349 0.9767 1.00 1.2807 0.8742 -4.62%
Adjusted Per Share Value based on latest NOSH - 38,914
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.09 5.37 3.79 4.70 3.54 3.19 2.29 17.69%
EPS 0.54 0.40 0.34 0.07 0.12 0.27 0.04 54.27%
DPS 0.11 0.07 0.07 0.03 0.00 0.00 0.00 -
NAPS 0.0347 0.0175 0.0199 0.0161 0.0106 0.0136 0.0073 29.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.40 0.39 0.20 0.38 0.19 0.31 -
P/RPS 0.39 0.13 0.18 0.07 0.11 0.06 0.11 23.47%
P/EPS 4.36 1.74 2.03 4.90 3.42 0.75 7.21 -8.03%
EY 22.91 57.31 49.26 20.39 29.27 132.45 13.87 8.71%
DY 4.59 10.00 10.26 10.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.34 0.20 0.38 0.15 0.35 11.69%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 23/11/04 20/11/03 25/11/02 21/11/01 27/11/00 -
Price 0.52 0.40 0.38 0.22 0.20 0.22 0.28 -
P/RPS 0.45 0.13 0.18 0.08 0.06 0.07 0.10 28.47%
P/EPS 5.04 1.74 1.98 5.39 1.80 0.87 6.51 -4.17%
EY 19.83 57.31 50.56 18.54 55.61 114.39 15.35 4.35%
DY 3.97 10.00 10.53 9.09 0.00 0.00 0.00 -
P/NAPS 0.79 0.40 0.33 0.23 0.20 0.17 0.32 16.24%

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