[FITTERS] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.66%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 171,207 132,006 143,949 126,823 89,643 111,001 83,545 12.69%
PBT 32,772 10,432 17,083 12,144 9,720 2,924 4,402 39.69%
Tax -2,429 -2,949 -4,084 -2,644 -1,752 -1,337 -1,610 7.08%
NP 30,343 7,483 12,999 9,500 7,968 1,587 2,792 48.77%
-
NP to SH 29,636 7,229 12,827 9,503 7,968 1,587 2,792 48.19%
-
Tax Rate 7.41% 28.27% 23.91% 21.77% 18.02% 45.73% 36.57% -
Total Cost 140,864 124,523 130,950 117,323 81,675 109,414 80,753 9.70%
-
Net Worth 119,739 84,172 81,863 41,455 47,068 38,007 25,105 29.71%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,225 5,000 2,569 1,658 1,658 778 - -
Div Payout % 17.63% 69.17% 20.03% 17.45% 20.82% 49.04% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 119,739 84,172 81,863 41,455 47,068 38,007 25,105 29.71%
NOSH 131,135 127,014 124,393 41,455 41,473 38,914 25,105 31.68%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.72% 5.67% 9.03% 7.49% 8.89% 1.43% 3.34% -
ROE 24.75% 8.59% 15.67% 22.92% 16.93% 4.18% 11.12% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 130.56 103.93 115.72 305.93 216.14 285.25 332.78 -14.42%
EPS 22.60 5.69 10.31 22.92 19.21 4.08 11.12 12.53%
DPS 3.98 3.94 2.07 4.00 4.00 2.00 0.00 -
NAPS 0.9131 0.6627 0.6581 1.00 1.1349 0.9767 1.00 -1.50%
Adjusted Per Share Value based on latest NOSH - 41,455
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.25 5.59 6.09 5.37 3.79 4.70 3.54 12.67%
EPS 1.25 0.31 0.54 0.40 0.34 0.07 0.12 47.72%
DPS 0.22 0.21 0.11 0.07 0.07 0.03 0.00 -
NAPS 0.0507 0.0356 0.0347 0.0175 0.0199 0.0161 0.0106 29.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.30 0.50 0.45 0.40 0.39 0.20 0.38 -
P/RPS 0.23 0.48 0.39 0.13 0.18 0.07 0.11 13.06%
P/EPS 1.33 8.79 4.36 1.74 2.03 4.90 3.42 -14.55%
EY 75.33 11.38 22.91 57.31 49.26 20.39 29.27 17.04%
DY 13.28 7.87 4.59 10.00 10.26 10.00 0.00 -
P/NAPS 0.33 0.75 0.68 0.40 0.34 0.20 0.38 -2.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 23/11/07 23/11/06 29/11/05 23/11/04 20/11/03 25/11/02 -
Price 0.25 0.43 0.52 0.40 0.38 0.22 0.20 -
P/RPS 0.19 0.41 0.45 0.13 0.18 0.08 0.06 21.15%
P/EPS 1.11 7.56 5.04 1.74 1.98 5.39 1.80 -7.73%
EY 90.40 13.24 19.83 57.31 50.56 18.54 55.61 8.42%
DY 15.94 9.15 3.97 10.00 10.53 9.09 0.00 -
P/NAPS 0.27 0.65 0.79 0.40 0.33 0.23 0.20 5.12%

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