[FITTERS] YoY TTM 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- -3.4%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 163,789 146,452 128,421 143,332 85,528 115,463 89,669 10.55%
PBT 24,521 8,598 16,081 12,547 9,340 7,782 4,415 33.04%
Tax -1,165 -2,749 -3,879 -3,264 -2,180 -1,483 -1,539 -4.53%
NP 23,356 5,849 12,202 9,283 7,160 6,299 2,876 41.73%
-
NP to SH 21,630 5,529 12,033 9,180 7,160 6,299 2,876 39.93%
-
Tax Rate 4.75% 31.97% 24.12% 26.01% 23.34% 19.06% 34.86% -
Total Cost 140,433 140,603 116,219 134,049 78,368 109,164 86,793 8.34%
-
Net Worth 111,799 92,129 82,737 42,822 50,837 42,984 35,699 20.93%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,225 5,000 - 4,227 1,658 778 - -
Div Payout % 24.16% 90.43% - 46.05% 23.17% 12.36% - -
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 111,799 92,129 82,737 42,822 50,837 42,984 35,699 20.93%
NOSH 126,084 128,439 124,379 42,822 41,446 39,576 37,733 22.24%
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 14.26% 3.99% 9.50% 6.48% 8.37% 5.46% 3.21% -
ROE 19.35% 6.00% 14.54% 21.44% 14.08% 14.65% 8.06% -
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 129.90 114.02 103.25 334.71 206.36 291.74 237.64 -9.56%
EPS 17.16 4.30 9.67 21.44 17.28 15.92 7.62 14.47%
DPS 4.14 3.89 0.00 9.87 4.00 1.97 0.00 -
NAPS 0.8867 0.7173 0.6652 1.00 1.2266 1.0861 0.9461 -1.07%
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 6.96 6.22 5.46 6.09 3.63 4.90 3.81 10.55%
EPS 0.92 0.23 0.51 0.39 0.30 0.27 0.12 40.37%
DPS 0.22 0.21 0.00 0.18 0.07 0.03 0.00 -
NAPS 0.0475 0.0391 0.0351 0.0182 0.0216 0.0183 0.0152 20.89%
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 0.22 0.39 0.46 0.12 0.19 0.09 0.09 16.04%
P/EPS 1.69 10.22 4.96 1.82 2.26 1.57 2.89 -8.54%
EY 59.16 9.78 20.16 54.97 44.30 63.66 34.65 9.31%
DY 14.29 8.85 0.00 25.31 10.26 7.87 0.00 -
P/NAPS 0.33 0.61 0.72 0.39 0.32 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 0.19 0.31 0.59 0.12 0.20 0.16 0.08 15.49%
P/EPS 1.46 8.13 6.31 1.91 2.43 2.89 2.49 -8.50%
EY 68.62 12.30 15.86 52.29 41.13 34.60 40.12 9.34%
DY 16.58 11.12 0.00 24.08 9.52 4.28 0.00 -
P/NAPS 0.28 0.49 0.92 0.41 0.34 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