[FITTERS] YoY Cumulative Quarter 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- 113.81%
YoY- 94.45%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 99,486 95,901 95,284 53,989 79,809 58,477 56,380 9.92%
PBT 6,623 12,272 7,736 4,932 2,994 4,485 6,741 -0.29%
Tax -1,850 -2,780 -1,962 -1,496 -1,227 -1,429 -538 22.84%
NP 4,773 9,492 5,774 3,436 1,767 3,056 6,203 -4.27%
-
NP to SH 4,622 9,426 5,779 3,436 1,767 3,056 6,203 -4.78%
-
Tax Rate 27.93% 22.65% 25.36% 30.33% 40.98% 31.86% 7.98% -
Total Cost 94,713 86,409 89,510 50,553 78,042 55,421 50,177 11.16%
-
Net Worth 84,148 81,799 41,456 47,038 38,013 34,955 32,175 17.36%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 1,658 1,657 778 - - -
Div Payout % - - 28.69% 48.25% 44.05% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 84,148 81,799 41,456 47,038 38,013 34,955 32,175 17.36%
NOSH 126,978 124,296 41,456 41,447 38,920 25,131 25,123 30.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.80% 9.90% 6.06% 6.36% 2.21% 5.23% 11.00% -
ROE 5.49% 11.52% 13.94% 7.30% 4.65% 8.74% 19.28% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 78.35 77.15 229.84 130.26 205.06 232.68 224.41 -16.07%
EPS 3.64 7.58 4.65 8.29 4.54 12.16 24.69 -27.30%
DPS 0.00 0.00 4.00 4.00 2.00 0.00 0.00 -
NAPS 0.6627 0.6581 1.00 1.1349 0.9767 1.3909 1.2807 -10.39%
Adjusted Per Share Value based on latest NOSH - 41,473
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.23 4.07 4.05 2.29 3.39 2.48 2.39 9.97%
EPS 0.20 0.40 0.25 0.15 0.08 0.13 0.26 -4.27%
DPS 0.00 0.00 0.07 0.07 0.03 0.00 0.00 -
NAPS 0.0357 0.0347 0.0176 0.02 0.0161 0.0148 0.0137 17.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.50 0.45 0.40 0.39 0.20 0.38 0.19 -
P/RPS 0.64 0.58 0.17 0.30 0.10 0.16 0.08 41.39%
P/EPS 13.74 5.93 2.87 4.70 4.41 3.13 0.77 61.61%
EY 7.28 16.85 34.85 21.26 22.70 32.00 129.95 -38.12%
DY 0.00 0.00 10.00 10.26 10.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.40 0.34 0.20 0.27 0.15 30.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 29/11/05 23/11/04 20/11/03 25/11/02 21/11/01 -
Price 0.43 0.52 0.40 0.38 0.22 0.20 0.22 -
P/RPS 0.55 0.67 0.17 0.29 0.11 0.09 0.10 32.84%
P/EPS 11.81 6.86 2.87 4.58 4.85 1.64 0.89 53.83%
EY 8.47 14.58 34.85 21.82 20.64 60.80 112.23 -34.97%
DY 0.00 0.00 10.00 10.53 9.09 0.00 0.00 -
P/NAPS 0.65 0.79 0.40 0.33 0.23 0.14 0.17 25.03%

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