[FITTERS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 39.73%
YoY- 79.47%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 128,421 143,949 144,773 150,851 143,332 126,823 118,032 5.76%
PBT 16,081 17,083 17,011 16,172 12,547 12,144 12,393 18.90%
Tax -3,879 -4,084 -3,919 -3,197 -3,264 -2,644 -2,831 23.29%
NP 12,202 12,999 13,092 12,975 9,283 9,500 9,562 17.59%
-
NP to SH 12,033 12,827 12,951 12,827 9,180 9,503 9,566 16.47%
-
Tax Rate 24.12% 23.91% 23.04% 19.77% 26.01% 21.77% 22.84% -
Total Cost 116,219 130,950 131,681 137,876 134,049 117,323 108,470 4.69%
-
Net Worth 82,737 81,863 41,445 41,448 42,822 41,455 54,646 31.75%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 2,569 4,227 4,227 4,227 1,658 1,658 -
Div Payout % - 20.03% 32.64% 32.96% 46.05% 17.45% 17.34% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 82,737 81,863 41,445 41,448 42,822 41,455 54,646 31.75%
NOSH 124,379 124,393 41,445 41,448 42,822 41,455 41,449 107.62%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.50% 9.03% 9.04% 8.60% 6.48% 7.49% 8.10% -
ROE 14.54% 15.67% 31.25% 30.95% 21.44% 22.92% 17.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 103.25 115.72 349.31 363.94 334.71 305.93 284.76 -49.05%
EPS 9.67 10.31 31.25 30.95 21.44 22.92 23.08 -43.91%
DPS 0.00 2.07 10.20 10.20 9.87 4.00 4.00 -
NAPS 0.6652 0.6581 1.00 1.00 1.00 1.00 1.3184 -36.54%
Adjusted Per Share Value based on latest NOSH - 41,448
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.46 6.11 6.15 6.41 6.09 5.39 5.01 5.88%
EPS 0.51 0.54 0.55 0.54 0.39 0.40 0.41 15.61%
DPS 0.00 0.11 0.18 0.18 0.18 0.07 0.07 -
NAPS 0.0351 0.0348 0.0176 0.0176 0.0182 0.0176 0.0232 31.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.48 0.45 0.37 0.39 0.39 0.40 0.41 -
P/RPS 0.46 0.39 0.11 0.11 0.12 0.13 0.14 120.53%
P/EPS 4.96 4.36 1.18 1.26 1.82 1.74 1.78 97.65%
EY 20.16 22.91 84.46 79.35 54.97 57.31 56.29 -49.47%
DY 0.00 4.59 27.57 26.15 25.31 10.00 9.76 -
P/NAPS 0.72 0.68 0.37 0.39 0.39 0.40 0.31 75.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 23/11/06 28/08/06 23/05/06 14/02/06 29/11/05 29/08/05 -
Price 0.61 0.52 0.43 0.39 0.41 0.40 0.40 -
P/RPS 0.59 0.45 0.12 0.11 0.12 0.13 0.14 160.22%
P/EPS 6.31 5.04 1.38 1.26 1.91 1.74 1.73 136.39%
EY 15.86 19.83 72.67 79.35 52.29 57.31 57.70 -57.62%
DY 0.00 3.97 23.72 26.15 24.08 10.00 10.00 -
P/NAPS 0.92 0.79 0.43 0.39 0.41 0.40 0.30 110.64%

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