[FITTERS] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -47.89%
YoY- -72.28%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 102,428 115,463 111,001 104,000 103,092 89,669 83,545 14.53%
PBT 7,541 7,782 2,924 2,258 4,020 4,415 4,402 43.12%
Tax -1,113 -1,483 -1,337 -936 -1,483 -1,539 -1,610 -21.79%
NP 6,428 6,299 1,587 1,322 2,537 2,876 2,792 74.26%
-
NP to SH 6,428 6,299 1,587 1,322 2,537 2,876 2,792 74.26%
-
Tax Rate 14.76% 19.06% 45.73% 41.45% 36.89% 34.86% 36.57% -
Total Cost 96,000 109,164 109,414 102,678 100,555 86,793 80,753 12.20%
-
Net Worth 45,526 42,984 38,007 36,625 51,146 35,699 25,105 48.65%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 778 778 778 - - - - -
Div Payout % 12.11% 12.36% 49.04% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 45,526 42,984 38,007 36,625 51,146 35,699 25,105 48.65%
NOSH 41,538 39,576 38,914 37,777 37,804 37,733 25,105 39.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.28% 5.46% 1.43% 1.27% 2.46% 3.21% 3.34% -
ROE 14.12% 14.65% 4.18% 3.61% 4.96% 8.06% 11.12% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 246.59 291.74 285.25 275.29 272.69 237.64 332.78 -18.09%
EPS 15.47 15.92 4.08 3.50 6.71 7.62 11.12 24.59%
DPS 1.87 1.97 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.096 1.0861 0.9767 0.9695 1.3529 0.9461 1.00 6.29%
Adjusted Per Share Value based on latest NOSH - 37,777
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.34 4.89 4.70 4.40 4.36 3.80 3.54 14.53%
EPS 0.27 0.27 0.07 0.06 0.11 0.12 0.12 71.62%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0182 0.0161 0.0155 0.0217 0.0151 0.0106 49.05%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.25 0.20 0.24 0.22 0.22 0.38 -
P/RPS 0.17 0.09 0.07 0.09 0.08 0.09 0.11 33.63%
P/EPS 2.65 1.57 4.90 6.86 3.28 2.89 3.42 -15.62%
EY 37.74 63.66 20.39 14.58 30.50 34.65 29.27 18.44%
DY 4.57 7.87 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.20 0.25 0.16 0.23 0.38 -1.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 20/11/03 26/08/03 29/05/03 27/02/03 25/11/02 -
Price 0.37 0.46 0.22 0.24 0.18 0.19 0.20 -
P/RPS 0.15 0.16 0.08 0.09 0.07 0.08 0.06 84.09%
P/EPS 2.39 2.89 5.39 6.86 2.68 2.49 1.80 20.78%
EY 41.82 34.60 18.54 14.58 37.28 40.12 55.61 -17.28%
DY 5.06 4.28 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.23 0.25 0.13 0.20 0.20 42.39%

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