[FITTERS] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.89%
YoY- -51.57%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 143,332 85,528 115,463 89,669 81,448 50,831 72,372 -0.72%
PBT 12,547 9,340 7,782 4,415 6,658 376 2,017 -1.92%
Tax -3,266 -2,215 -1,483 -1,539 -719 -280 -1,005 -1.24%
NP 9,281 7,125 6,299 2,876 5,939 96 1,012 -2.32%
-
NP to SH 9,180 7,125 6,299 2,876 5,939 96 1,012 -2.31%
-
Tax Rate 26.03% 23.72% 19.06% 34.86% 10.80% 74.47% 49.83% -
Total Cost 134,051 78,403 109,164 86,793 75,509 50,735 71,360 -0.66%
-
Net Worth 74,994 67,143 42,823 35,747 31,968 17,693 17,400 -1.54%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,192 1,657 791 - - - - -100.00%
Div Payout % 45.67% 23.27% 12.56% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 74,994 67,143 42,823 35,747 31,968 17,693 17,400 -1.54%
NOSH 41,924 41,446 39,563 37,676 25,122 19,999 20,000 -0.78%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.48% 8.33% 5.46% 3.21% 7.29% 0.19% 1.40% -
ROE 12.24% 10.61% 14.71% 8.05% 18.58% 0.54% 5.82% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 341.88 206.36 291.84 238.00 324.20 254.16 361.86 0.06%
EPS 7.38 16.98 15.90 7.63 23.64 0.48 5.07 -0.39%
DPS 10.00 4.00 2.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7888 1.62 1.0824 0.9488 1.2725 0.8847 0.87 -0.76%
Adjusted Per Share Value based on latest NOSH - 37,733
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 6.07 3.62 4.89 3.80 3.45 2.15 3.06 -0.72%
EPS 0.39 0.30 0.27 0.12 0.25 0.00 0.04 -2.39%
DPS 0.18 0.07 0.03 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0317 0.0284 0.0181 0.0151 0.0135 0.0075 0.0074 -1.53%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.39 0.39 0.25 0.22 0.32 0.20 0.00 -
P/RPS 0.11 0.19 0.09 0.09 0.10 0.08 0.00 -100.00%
P/EPS 1.78 2.27 1.57 2.88 1.35 41.67 0.00 -100.00%
EY 56.14 44.08 63.68 34.70 73.88 2.40 0.00 -100.00%
DY 25.64 10.26 8.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.22 0.24 0.23 0.23 0.25 0.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 14/02/06 24/02/05 26/02/04 27/02/03 26/02/02 27/02/01 25/02/00 -
Price 0.41 0.42 0.46 0.19 0.30 0.21 0.70 -
P/RPS 0.12 0.20 0.16 0.08 0.09 0.08 0.19 0.48%
P/EPS 1.87 2.44 2.89 2.49 1.27 43.75 13.83 2.14%
EY 53.41 40.93 34.61 40.18 78.80 2.29 7.23 -2.10%
DY 24.39 9.52 4.35 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.23 0.26 0.42 0.20 0.24 0.24 0.80 1.33%

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