[FITTERS] QoQ TTM 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- -3.4%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 143,949 144,773 150,851 143,332 126,823 118,032 88,343 38.42%
PBT 17,083 17,011 16,172 12,547 12,144 12,393 9,444 48.40%
Tax -4,084 -3,919 -3,197 -3,264 -2,644 -2,831 -2,297 46.71%
NP 12,999 13,092 12,975 9,283 9,500 9,562 7,147 48.94%
-
NP to SH 12,827 12,951 12,827 9,180 9,503 9,566 7,147 47.63%
-
Tax Rate 23.91% 23.04% 19.77% 26.01% 21.77% 22.84% 24.32% -
Total Cost 130,950 131,681 137,876 134,049 117,323 108,470 81,196 37.48%
-
Net Worth 81,863 41,445 41,448 42,822 41,455 54,646 51,364 36.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,569 4,227 4,227 4,227 1,658 1,658 1,658 33.86%
Div Payout % 20.03% 32.64% 32.96% 46.05% 17.45% 17.34% 23.21% -
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 81,863 41,445 41,448 42,822 41,455 54,646 51,364 36.40%
NOSH 124,393 41,445 41,448 42,822 41,455 41,449 41,500 107.75%
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 9.03% 9.04% 8.60% 6.48% 7.49% 8.10% 8.09% -
ROE 15.67% 31.25% 30.95% 21.44% 22.92% 17.51% 13.91% -
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 115.72 349.31 363.94 334.71 305.93 284.76 212.87 -33.36%
EPS 10.31 31.25 30.95 21.44 22.92 23.08 17.22 -28.94%
DPS 2.07 10.20 10.20 9.87 4.00 4.00 4.00 -35.51%
NAPS 0.6581 1.00 1.00 1.00 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 6.11 6.15 6.41 6.09 5.39 5.01 3.75 38.42%
EPS 0.54 0.55 0.54 0.39 0.40 0.41 0.30 47.91%
DPS 0.11 0.18 0.18 0.18 0.07 0.07 0.07 35.12%
NAPS 0.0348 0.0176 0.0176 0.0182 0.0176 0.0232 0.0218 36.54%
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 0.39 0.11 0.11 0.12 0.13 0.14 0.19 61.44%
P/EPS 4.36 1.18 1.26 1.82 1.74 1.78 2.38 49.66%
EY 22.91 84.46 79.35 54.97 57.31 56.29 42.00 -33.21%
DY 4.59 27.57 26.15 25.31 10.00 9.76 9.76 -39.49%
P/NAPS 0.68 0.37 0.39 0.39 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 0.45 0.12 0.11 0.12 0.13 0.14 0.18 84.09%
P/EPS 5.04 1.38 1.26 1.91 1.74 1.73 2.21 73.17%
EY 19.83 72.67 79.35 52.29 57.31 57.70 45.32 -42.33%
DY 3.97 23.72 26.15 24.08 10.00 10.00 10.53 -47.78%
P/NAPS 0.79 0.43 0.39 0.41 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