[FITTERS] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.84%
YoY- 402.08%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 118,032 88,343 85,528 89,643 95,570 102,428 115,463 1.47%
PBT 12,393 9,444 9,340 9,720 8,784 7,541 7,782 36.41%
Tax -2,831 -2,297 -2,180 -1,752 -1,785 -1,113 -1,483 53.94%
NP 9,562 7,147 7,160 7,968 6,999 6,428 6,299 32.11%
-
NP to SH 9,566 7,147 7,160 7,968 6,999 6,428 6,299 32.15%
-
Tax Rate 22.84% 24.32% 23.34% 18.02% 20.32% 14.76% 19.06% -
Total Cost 108,470 81,196 78,368 81,675 88,571 96,000 109,164 -0.42%
-
Net Worth 54,646 51,364 50,837 47,068 46,481 45,526 42,984 17.37%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,658 1,658 1,658 1,658 778 778 778 65.68%
Div Payout % 17.34% 23.21% 23.17% 20.82% 11.12% 12.11% 12.36% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 54,646 51,364 50,837 47,068 46,481 45,526 42,984 17.37%
NOSH 41,449 41,500 41,446 41,473 41,516 41,538 39,576 3.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.10% 8.09% 8.37% 8.89% 7.32% 6.28% 5.46% -
ROE 17.51% 13.91% 14.08% 16.93% 15.06% 14.12% 14.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 284.76 212.87 206.36 216.14 230.20 246.59 291.74 -1.60%
EPS 23.08 17.22 17.28 19.21 16.86 15.47 15.92 28.12%
DPS 4.00 4.00 4.00 4.00 1.87 1.87 1.97 60.41%
NAPS 1.3184 1.2377 1.2266 1.1349 1.1196 1.096 1.0861 13.80%
Adjusted Per Share Value based on latest NOSH - 41,473
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.01 3.75 3.63 3.81 4.06 4.35 4.90 1.49%
EPS 0.41 0.30 0.30 0.34 0.30 0.27 0.27 32.14%
DPS 0.07 0.07 0.07 0.07 0.03 0.03 0.03 76.01%
NAPS 0.0232 0.0218 0.0216 0.02 0.0197 0.0193 0.0183 17.15%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.41 0.41 0.39 0.39 0.41 0.41 0.25 -
P/RPS 0.14 0.19 0.19 0.18 0.18 0.17 0.09 34.28%
P/EPS 1.78 2.38 2.26 2.03 2.43 2.65 1.57 8.73%
EY 56.29 42.00 44.30 49.26 41.12 37.74 63.66 -7.88%
DY 9.76 9.76 10.26 10.26 4.57 4.57 7.87 15.44%
P/NAPS 0.31 0.33 0.32 0.34 0.37 0.37 0.23 22.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 19/05/05 24/02/05 23/11/04 23/08/04 24/05/04 26/02/04 -
Price 0.40 0.38 0.42 0.38 0.38 0.37 0.46 -
P/RPS 0.14 0.18 0.20 0.18 0.17 0.15 0.16 -8.52%
P/EPS 1.73 2.21 2.43 1.98 2.25 2.39 2.89 -28.99%
EY 57.70 45.32 41.13 50.56 44.36 41.82 34.60 40.67%
DY 10.00 10.53 9.52 10.53 4.93 5.06 4.28 76.16%
P/NAPS 0.30 0.31 0.34 0.33 0.34 0.34 0.42 -20.11%

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