[FITTERS] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.18%
YoY- 11.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 152,797 127,563 150,851 88,343 102,428 103,092 81,812 10.96%
PBT 6,564 13,908 16,172 9,444 7,541 4,020 8,038 -3.31%
Tax -2,763 -4,066 -3,197 -2,297 -1,113 -1,483 -1,149 15.73%
NP 3,801 9,842 12,975 7,147 6,428 2,537 6,889 -9.42%
-
NP to SH 3,860 9,250 12,827 7,147 6,428 2,537 6,889 -9.19%
-
Tax Rate 42.09% 29.23% 19.77% 24.32% 14.76% 36.89% 14.29% -
Total Cost 148,996 117,721 137,876 81,196 96,000 100,555 74,923 12.12%
-
Net Worth 93,974 84,320 41,448 51,364 45,526 51,146 25,124 24.56%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,000 - 4,227 1,658 778 - - -
Div Payout % 129.53% - 32.96% 23.21% 12.11% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 93,974 84,320 41,448 51,364 45,526 51,146 25,124 24.56%
NOSH 131,764 124,568 41,448 41,500 41,538 37,804 25,124 31.77%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.49% 7.72% 8.60% 8.09% 6.28% 2.46% 8.42% -
ROE 4.11% 10.97% 30.95% 13.91% 14.12% 4.96% 27.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 115.96 102.40 363.94 212.87 246.59 272.69 325.62 -15.79%
EPS 2.93 7.43 30.95 17.22 15.47 6.71 27.42 -31.09%
DPS 3.79 0.00 10.20 4.00 1.87 0.00 0.00 -
NAPS 0.7132 0.6769 1.00 1.2377 1.096 1.3529 1.00 -5.47%
Adjusted Per Share Value based on latest NOSH - 41,500
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 6.47 5.40 6.39 3.74 4.34 4.36 3.46 10.98%
EPS 0.16 0.39 0.54 0.30 0.27 0.11 0.29 -9.42%
DPS 0.21 0.00 0.18 0.07 0.03 0.00 0.00 -
NAPS 0.0398 0.0357 0.0175 0.0217 0.0193 0.0217 0.0106 24.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.42 0.49 0.39 0.41 0.41 0.22 0.41 -
P/RPS 0.36 0.48 0.11 0.19 0.17 0.08 0.13 18.48%
P/EPS 14.34 6.60 1.26 2.38 2.65 3.28 1.50 45.63%
EY 6.97 15.15 79.35 42.00 37.74 30.50 66.88 -31.37%
DY 9.03 0.00 26.15 9.76 4.57 0.00 0.00 -
P/NAPS 0.59 0.72 0.39 0.33 0.37 0.16 0.41 6.24%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 08/06/07 23/05/06 19/05/05 24/05/04 29/05/03 30/05/02 -
Price 0.38 0.52 0.39 0.38 0.37 0.18 0.47 -
P/RPS 0.33 0.51 0.11 0.18 0.15 0.07 0.14 15.34%
P/EPS 12.97 7.00 1.26 2.21 2.39 2.68 1.71 40.12%
EY 7.71 14.28 79.35 45.32 41.82 37.28 58.34 -28.60%
DY 9.99 0.00 26.15 10.53 5.06 0.00 0.00 -
P/NAPS 0.53 0.77 0.39 0.31 0.34 0.13 0.47 2.02%

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