[FITTERS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.84%
YoY- 402.08%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 132,006 143,949 126,823 89,643 111,001 83,545 75,453 9.76%
PBT 10,432 17,083 12,144 9,720 2,924 4,402 6,869 7.20%
Tax -2,949 -4,084 -2,644 -1,752 -1,337 -1,610 -402 39.37%
NP 7,483 12,999 9,500 7,968 1,587 2,792 6,467 2.46%
-
NP to SH 7,229 12,827 9,503 7,968 1,587 2,792 6,321 2.26%
-
Tax Rate 28.27% 23.91% 21.77% 18.02% 45.73% 36.57% 5.85% -
Total Cost 124,523 130,950 117,323 81,675 109,414 80,753 68,986 10.33%
-
Net Worth 84,172 81,863 41,455 47,068 38,007 25,105 32,167 17.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,000 2,569 1,658 1,658 778 - - -
Div Payout % 69.17% 20.03% 17.45% 20.82% 49.04% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 84,172 81,863 41,455 47,068 38,007 25,105 32,167 17.38%
NOSH 127,014 124,393 41,455 41,473 38,914 25,105 25,117 30.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.67% 9.03% 7.49% 8.89% 1.43% 3.34% 8.57% -
ROE 8.59% 15.67% 22.92% 16.93% 4.18% 11.12% 19.65% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 103.93 115.72 305.93 216.14 285.25 332.78 300.40 -16.20%
EPS 5.69 10.31 22.92 19.21 4.08 11.12 25.17 -21.94%
DPS 3.94 2.07 4.00 4.00 2.00 0.00 0.00 -
NAPS 0.6627 0.6581 1.00 1.1349 0.9767 1.00 1.2807 -10.39%
Adjusted Per Share Value based on latest NOSH - 41,473
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.59 6.09 5.37 3.79 4.70 3.54 3.19 9.79%
EPS 0.31 0.54 0.40 0.34 0.07 0.12 0.27 2.32%
DPS 0.21 0.11 0.07 0.07 0.03 0.00 0.00 -
NAPS 0.0356 0.0347 0.0175 0.0199 0.0161 0.0106 0.0136 17.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.50 0.45 0.40 0.39 0.20 0.38 0.19 -
P/RPS 0.48 0.39 0.13 0.18 0.07 0.11 0.06 41.39%
P/EPS 8.79 4.36 1.74 2.03 4.90 3.42 0.75 50.68%
EY 11.38 22.91 57.31 49.26 20.39 29.27 132.45 -33.56%
DY 7.87 4.59 10.00 10.26 10.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.40 0.34 0.20 0.38 0.15 30.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 29/11/05 23/11/04 20/11/03 25/11/02 21/11/01 -
Price 0.43 0.52 0.40 0.38 0.22 0.20 0.22 -
P/RPS 0.41 0.45 0.13 0.18 0.08 0.06 0.07 34.24%
P/EPS 7.56 5.04 1.74 1.98 5.39 1.80 0.87 43.36%
EY 13.24 19.83 57.31 50.56 18.54 55.61 114.39 -30.17%
DY 9.15 3.97 10.00 10.53 9.09 0.00 0.00 -
P/NAPS 0.65 0.79 0.40 0.33 0.23 0.20 0.17 25.03%

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