[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.0%
YoY- 68.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 131,720 103,280 143,332 127,045 128,838 73,204 85,528 33.46%
PBT 19,314 17,972 12,547 10,314 10,386 3,472 9,340 62.52%
Tax -3,678 -880 -3,266 -2,616 -2,372 -1,148 -2,215 40.35%
NP 15,636 17,092 9,281 7,698 8,014 2,324 7,125 69.11%
-
NP to SH 15,568 16,912 9,180 7,705 8,026 2,324 7,125 68.62%
-
Tax Rate 19.04% 4.90% 26.03% 25.36% 22.84% 33.06% 23.72% -
Total Cost 116,084 86,188 134,051 119,346 120,824 70,880 78,403 29.99%
-
Net Worth 41,447 41,448 74,994 41,456 54,656 51,364 67,143 -27.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,192 2,210 - - 1,657 -
Div Payout % - - 45.67% 28.69% - - 23.27% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 41,447 41,448 74,994 41,456 54,656 51,364 67,143 -27.56%
NOSH 41,447 41,448 41,924 41,456 41,456 41,500 41,446 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.87% 16.55% 6.48% 6.06% 6.22% 3.17% 8.33% -
ROE 37.56% 40.80% 12.24% 18.59% 14.68% 4.52% 10.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 317.80 249.17 341.88 306.46 310.78 176.40 206.36 33.46%
EPS 12.52 13.60 7.38 6.20 19.36 5.60 16.98 -18.42%
DPS 0.00 0.00 10.00 5.33 0.00 0.00 4.00 -
NAPS 1.00 1.00 1.7888 1.00 1.3184 1.2377 1.62 -27.56%
Adjusted Per Share Value based on latest NOSH - 41,455
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.60 4.39 6.09 5.40 5.47 3.11 3.63 33.61%
EPS 0.66 0.72 0.39 0.33 0.34 0.10 0.30 69.39%
DPS 0.00 0.00 0.18 0.09 0.00 0.00 0.07 -
NAPS 0.0176 0.0176 0.0319 0.0176 0.0232 0.0218 0.0285 -27.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.39 0.39 0.40 0.41 0.41 0.39 -
P/RPS 0.12 0.16 0.11 0.13 0.13 0.23 0.19 -26.44%
P/EPS 0.99 0.96 1.78 2.15 2.12 7.32 2.27 -42.57%
EY 101.52 104.62 56.14 46.47 47.22 13.66 44.08 74.66%
DY 0.00 0.00 25.64 13.33 0.00 0.00 10.26 -
P/NAPS 0.37 0.39 0.22 0.40 0.31 0.33 0.24 33.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 14/02/06 29/11/05 29/08/05 19/05/05 24/02/05 -
Price 0.43 0.39 0.41 0.40 0.40 0.38 0.42 -
P/RPS 0.14 0.16 0.12 0.13 0.13 0.22 0.20 -21.21%
P/EPS 1.14 0.96 1.87 2.15 2.07 6.79 2.44 -39.87%
EY 87.35 104.62 53.41 46.47 48.40 14.74 40.93 65.99%
DY 0.00 0.00 24.39 13.33 0.00 0.00 9.52 -
P/NAPS 0.43 0.39 0.23 0.40 0.30 0.31 0.26 39.97%

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