[FITTERS] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -11.79%
YoY- -63.17%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 150,851 88,343 102,428 103,092 81,812 55,472 44,353 22.62%
PBT 16,172 9,444 7,541 4,020 8,038 312 1,842 43.60%
Tax -3,197 -2,297 -1,113 -1,483 -1,149 133 -733 27.80%
NP 12,975 7,147 6,428 2,537 6,889 445 1,109 50.64%
-
NP to SH 12,827 7,147 6,428 2,537 6,889 299 760 60.12%
-
Tax Rate 19.77% 24.32% 14.76% 36.89% 14.29% -42.63% 39.79% -
Total Cost 137,876 81,196 96,000 100,555 74,923 55,027 43,244 21.30%
-
Net Worth 41,448 51,364 45,526 51,146 25,124 25,816 17,150 15.83%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,227 1,658 778 - - - - -
Div Payout % 32.96% 23.21% 12.11% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 41,448 51,364 45,526 51,146 25,124 25,816 17,150 15.83%
NOSH 41,448 41,500 41,538 37,804 25,124 25,172 19,942 12.96%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.60% 8.09% 6.28% 2.46% 8.42% 0.80% 2.50% -
ROE 30.95% 13.91% 14.12% 4.96% 27.42% 1.16% 4.43% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 363.94 212.87 246.59 272.69 325.62 220.37 222.40 8.55%
EPS 30.95 17.22 15.47 6.71 27.42 1.19 3.81 41.75%
DPS 10.20 4.00 1.87 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2377 1.096 1.3529 1.00 1.0256 0.86 2.54%
Adjusted Per Share Value based on latest NOSH - 37,804
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.39 3.74 4.34 4.36 3.46 2.35 1.88 22.60%
EPS 0.54 0.30 0.27 0.11 0.29 0.01 0.03 61.85%
DPS 0.18 0.07 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0217 0.0193 0.0217 0.0106 0.0109 0.0073 15.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.39 0.41 0.41 0.22 0.41 0.19 0.61 -
P/RPS 0.11 0.19 0.17 0.08 0.13 0.09 0.27 -13.89%
P/EPS 1.26 2.38 2.65 3.28 1.50 16.00 16.01 -34.52%
EY 79.35 42.00 37.74 30.50 66.88 6.25 6.25 52.70%
DY 26.15 9.76 4.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.37 0.16 0.41 0.19 0.71 -9.49%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 19/05/05 24/05/04 29/05/03 30/05/02 23/05/01 - -
Price 0.39 0.38 0.37 0.18 0.47 0.16 0.00 -
P/RPS 0.11 0.18 0.15 0.07 0.14 0.07 0.00 -
P/EPS 1.26 2.21 2.39 2.68 1.71 13.47 0.00 -
EY 79.35 45.32 41.82 37.28 58.34 7.42 0.00 -
DY 26.15 10.53 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.34 0.13 0.47 0.16 0.00 -

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