[FITTERS] QoQ Annualized Quarter 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- 19.14%
YoY- 28.84%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 127,868 131,720 103,280 143,332 127,045 128,838 73,204 44.98%
PBT 16,362 19,314 17,972 12,547 10,314 10,386 3,472 180.82%
Tax -3,706 -3,678 -880 -3,266 -2,616 -2,372 -1,148 118.27%
NP 12,656 15,636 17,092 9,281 7,698 8,014 2,324 209.21%
-
NP to SH 12,568 15,568 16,912 9,180 7,705 8,026 2,324 207.78%
-
Tax Rate 22.65% 19.04% 4.90% 26.03% 25.36% 22.84% 33.06% -
Total Cost 115,212 116,084 86,188 134,051 119,346 120,824 70,880 38.20%
-
Net Worth 81,799 41,447 41,448 74,994 41,456 54,656 51,364 36.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,192 2,210 - - -
Div Payout % - - - 45.67% 28.69% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 81,799 41,447 41,448 74,994 41,456 54,656 51,364 36.33%
NOSH 124,296 41,447 41,448 41,924 41,456 41,456 41,500 107.64%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.90% 11.87% 16.55% 6.48% 6.06% 6.22% 3.17% -
ROE 15.36% 37.56% 40.80% 12.24% 18.59% 14.68% 4.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 102.87 317.80 249.17 341.88 306.46 310.78 176.40 -30.17%
EPS 10.11 12.52 13.60 7.38 6.20 19.36 5.60 48.21%
DPS 0.00 0.00 0.00 10.00 5.33 0.00 0.00 -
NAPS 0.6581 1.00 1.00 1.7888 1.00 1.3184 1.2377 -34.34%
Adjusted Per Share Value based on latest NOSH - 42,822
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.41 5.58 4.37 6.07 5.38 5.45 3.10 44.90%
EPS 0.53 0.66 0.72 0.39 0.33 0.34 0.10 203.67%
DPS 0.00 0.00 0.00 0.18 0.09 0.00 0.00 -
NAPS 0.0346 0.0175 0.0175 0.0317 0.0176 0.0231 0.0217 36.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.37 0.39 0.39 0.40 0.41 0.41 -
P/RPS 0.44 0.12 0.16 0.11 0.13 0.13 0.23 54.04%
P/EPS 4.45 0.99 0.96 1.78 2.15 2.12 7.32 -28.21%
EY 22.47 101.52 104.62 56.14 46.47 47.22 13.66 39.30%
DY 0.00 0.00 0.00 25.64 13.33 0.00 0.00 -
P/NAPS 0.68 0.37 0.39 0.22 0.40 0.31 0.33 61.85%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 23/05/06 14/02/06 29/11/05 29/08/05 19/05/05 -
Price 0.52 0.43 0.39 0.41 0.40 0.40 0.38 -
P/RPS 0.51 0.14 0.16 0.12 0.13 0.13 0.22 75.06%
P/EPS 5.14 1.14 0.96 1.87 2.15 2.07 6.79 -16.92%
EY 19.44 87.35 104.62 53.41 46.47 48.40 14.74 20.24%
DY 0.00 0.00 0.00 24.39 13.33 0.00 0.00 -
P/NAPS 0.79 0.43 0.39 0.23 0.40 0.30 0.31 86.46%

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