[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -35.33%
YoY- -42.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 115,463 106,412 103,616 114,084 89,669 77,969 74,954 33.27%
PBT 7,782 3,992 2,276 4,020 4,415 5,980 6,590 11.68%
Tax -1,483 -1,636 -462 -2,160 -1,539 -1,905 -1,668 -7.51%
NP 6,299 2,356 1,814 1,860 2,876 4,074 4,922 17.82%
-
NP to SH 6,299 2,356 1,814 1,860 2,876 4,074 4,922 17.82%
-
Tax Rate 19.06% 40.98% 20.30% 53.73% 34.86% 31.86% 25.31% -
Total Cost 109,164 104,056 101,802 112,224 86,793 73,894 70,032 34.32%
-
Net Worth 42,823 38,013 36,486 51,146 35,747 34,955 34,323 15.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 791 1,037 - - - - - -
Div Payout % 12.56% 44.05% - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 42,823 38,013 36,486 51,146 35,747 34,955 34,323 15.84%
NOSH 39,563 38,920 37,634 37,804 37,676 25,131 25,112 35.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.46% 2.21% 1.75% 1.63% 3.21% 5.23% 6.57% -
ROE 14.71% 6.20% 4.97% 3.64% 8.05% 11.66% 14.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 291.84 273.41 275.32 301.77 238.00 310.24 298.48 -1.48%
EPS 15.90 6.05 4.82 4.92 7.63 16.21 19.60 -12.98%
DPS 2.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0824 0.9767 0.9695 1.3529 0.9488 1.3909 1.3668 -14.36%
Adjusted Per Share Value based on latest NOSH - 37,804
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.90 4.52 4.40 4.85 3.81 3.31 3.18 33.30%
EPS 0.27 0.10 0.08 0.08 0.12 0.17 0.21 18.18%
DPS 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0182 0.0161 0.0155 0.0217 0.0152 0.0148 0.0146 15.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.25 0.20 0.24 0.22 0.22 0.38 0.44 -
P/RPS 0.09 0.07 0.09 0.07 0.09 0.12 0.15 -28.79%
P/EPS 1.57 3.30 4.98 4.47 2.88 2.34 2.24 -21.04%
EY 63.68 30.27 20.08 22.36 34.70 42.67 44.55 26.81%
DY 8.00 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.25 0.16 0.23 0.27 0.32 -19.71%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 26/08/03 29/05/03 27/02/03 25/11/02 27/08/02 -
Price 0.46 0.22 0.24 0.18 0.19 0.20 0.44 -
P/RPS 0.16 0.08 0.09 0.06 0.08 0.06 0.15 4.38%
P/EPS 2.89 3.63 4.98 3.66 2.49 1.23 2.24 18.45%
EY 34.61 27.52 20.08 27.33 40.18 81.07 44.55 -15.45%
DY 4.35 12.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.23 0.25 0.13 0.20 0.14 0.32 19.81%

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