[FITTERS] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 296.91%
YoY- 119.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 128,421 143,332 85,528 115,463 89,669 81,448 50,831 16.69%
PBT 16,081 12,547 9,340 7,782 4,415 6,658 376 86.95%
Tax -3,879 -3,264 -2,180 -1,483 -1,539 -573 69 -
NP 12,202 9,283 7,160 6,299 2,876 6,085 445 73.60%
-
NP to SH 12,033 9,180 7,160 6,299 2,876 5,939 96 123.62%
-
Tax Rate 24.12% 26.01% 23.34% 19.06% 34.86% 8.61% -18.35% -
Total Cost 116,219 134,049 78,368 109,164 86,793 75,363 50,386 14.93%
-
Net Worth 82,737 42,822 50,837 42,984 35,699 31,994 17,694 29.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 4,227 1,658 778 - - - -
Div Payout % - 46.05% 23.17% 12.36% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 82,737 42,822 50,837 42,984 35,699 31,994 17,694 29.29%
NOSH 124,379 42,822 41,446 39,576 37,733 25,142 20,000 35.58%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.50% 6.48% 8.37% 5.46% 3.21% 7.47% 0.88% -
ROE 14.54% 21.44% 14.08% 14.65% 8.06% 18.56% 0.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 103.25 334.71 206.36 291.74 237.64 323.94 254.16 -13.93%
EPS 9.67 21.44 17.28 15.92 7.62 23.62 0.48 64.91%
DPS 0.00 9.87 4.00 1.97 0.00 0.00 0.00 -
NAPS 0.6652 1.00 1.2266 1.0861 0.9461 1.2725 0.8847 -4.63%
Adjusted Per Share Value based on latest NOSH - 39,576
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.44 6.07 3.62 4.89 3.80 3.45 2.15 16.72%
EPS 0.51 0.39 0.30 0.27 0.12 0.25 0.00 -
DPS 0.00 0.18 0.07 0.03 0.00 0.00 0.00 -
NAPS 0.035 0.0181 0.0215 0.0182 0.0151 0.0135 0.0075 29.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.39 0.39 0.25 0.22 0.32 0.20 -
P/RPS 0.46 0.12 0.19 0.09 0.09 0.10 0.08 33.83%
P/EPS 4.96 1.82 2.26 1.57 2.89 1.35 41.67 -29.85%
EY 20.16 54.97 44.30 63.66 34.65 73.82 2.40 42.55%
DY 0.00 25.31 10.26 7.87 0.00 0.00 0.00 -
P/NAPS 0.72 0.39 0.32 0.23 0.23 0.25 0.23 20.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/07 14/02/06 24/02/05 26/02/04 27/02/03 26/02/02 27/02/01 -
Price 0.61 0.41 0.42 0.46 0.19 0.30 0.21 -
P/RPS 0.59 0.12 0.20 0.16 0.08 0.09 0.08 39.49%
P/EPS 6.31 1.91 2.43 2.89 2.49 1.27 43.75 -27.57%
EY 15.86 52.29 41.13 34.60 40.12 78.74 2.29 38.04%
DY 0.00 24.08 9.52 4.28 0.00 0.00 0.00 -
P/NAPS 0.92 0.41 0.34 0.42 0.20 0.24 0.24 25.08%

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