[FITTERS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.05%
YoY- 153.37%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 127,563 150,851 88,343 102,428 103,092 81,812 55,472 14.88%
PBT 13,908 16,172 9,444 7,541 4,020 8,038 312 88.24%
Tax -4,066 -3,197 -2,297 -1,113 -1,483 -1,149 133 -
NP 9,842 12,975 7,147 6,428 2,537 6,889 445 67.50%
-
NP to SH 9,250 12,827 7,147 6,428 2,537 6,889 299 77.13%
-
Tax Rate 29.23% 19.77% 24.32% 14.76% 36.89% 14.29% -42.63% -
Total Cost 117,721 137,876 81,196 96,000 100,555 74,923 55,027 13.50%
-
Net Worth 84,320 41,448 51,364 45,526 51,146 25,124 25,816 21.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 4,227 1,658 778 - - - -
Div Payout % - 32.96% 23.21% 12.11% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 84,320 41,448 51,364 45,526 51,146 25,124 25,816 21.79%
NOSH 124,568 41,448 41,500 41,538 37,804 25,124 25,172 30.52%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.72% 8.60% 8.09% 6.28% 2.46% 8.42% 0.80% -
ROE 10.97% 30.95% 13.91% 14.12% 4.96% 27.42% 1.16% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 102.40 363.94 212.87 246.59 272.69 325.62 220.37 -11.98%
EPS 7.43 30.95 17.22 15.47 6.71 27.42 1.19 35.67%
DPS 0.00 10.20 4.00 1.87 0.00 0.00 0.00 -
NAPS 0.6769 1.00 1.2377 1.096 1.3529 1.00 1.0256 -6.68%
Adjusted Per Share Value based on latest NOSH - 41,538
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.42 6.41 3.75 4.35 4.38 3.48 2.36 14.85%
EPS 0.39 0.54 0.30 0.27 0.11 0.29 0.01 84.10%
DPS 0.00 0.18 0.07 0.03 0.00 0.00 0.00 -
NAPS 0.0358 0.0176 0.0218 0.0193 0.0217 0.0107 0.011 21.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.49 0.39 0.41 0.41 0.22 0.41 0.19 -
P/RPS 0.48 0.11 0.19 0.17 0.08 0.13 0.09 32.16%
P/EPS 6.60 1.26 2.38 2.65 3.28 1.50 16.00 -13.71%
EY 15.15 79.35 42.00 37.74 30.50 66.88 6.25 15.89%
DY 0.00 26.15 9.76 4.57 0.00 0.00 0.00 -
P/NAPS 0.72 0.39 0.33 0.37 0.16 0.41 0.19 24.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/06/07 23/05/06 19/05/05 24/05/04 29/05/03 30/05/02 23/05/01 -
Price 0.52 0.39 0.38 0.37 0.18 0.47 0.16 -
P/RPS 0.51 0.11 0.18 0.15 0.07 0.14 0.07 39.21%
P/EPS 7.00 1.26 2.21 2.39 2.68 1.71 13.47 -10.33%
EY 14.28 79.35 45.32 41.82 37.28 58.34 7.42 11.52%
DY 0.00 26.15 10.53 5.06 0.00 0.00 0.00 -
P/NAPS 0.77 0.39 0.31 0.34 0.13 0.47 0.16 29.92%

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