[PIE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 22.26%
YoY- 78.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 256,344 236,624 277,564 256,188 241,080 229,208 203,681 16.61%
PBT 30,018 26,572 32,953 27,376 21,988 19,188 21,321 25.69%
Tax -6,260 -7,488 -6,791 -6,626 -5,016 -4,796 -4,372 27.12%
NP 23,758 19,084 26,162 20,749 16,972 14,392 16,949 25.32%
-
NP to SH 23,758 19,084 26,162 20,749 16,972 14,392 16,949 25.32%
-
Tax Rate 20.85% 28.18% 20.61% 24.20% 22.81% 24.99% 20.51% -
Total Cost 232,586 217,540 251,402 235,438 224,108 214,816 186,732 15.81%
-
Net Worth 166,057 172,251 169,129 157,621 149,973 154,111 149,586 7.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 32,340 - 11,233 15,011 22,496 - 7,417 167.61%
Div Payout % 136.13% - 42.94% 72.35% 132.55% - 43.76% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,057 172,251 169,129 157,621 149,973 154,111 149,586 7.23%
NOSH 62,193 61,961 62,409 62,548 62,488 62,141 61,812 0.41%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.27% 8.07% 9.43% 8.10% 7.04% 6.28% 8.32% -
ROE 14.31% 11.08% 15.47% 13.16% 11.32% 9.34% 11.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 412.17 381.89 444.75 409.58 385.80 368.85 329.51 16.14%
EPS 38.20 30.80 41.92 33.17 27.16 23.16 27.42 24.81%
DPS 52.00 0.00 18.00 24.00 36.00 0.00 12.00 166.51%
NAPS 2.67 2.78 2.71 2.52 2.40 2.48 2.42 6.79%
Adjusted Per Share Value based on latest NOSH - 62,674
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.75 61.61 72.27 66.71 62.77 59.68 53.04 16.61%
EPS 6.19 4.97 6.81 5.40 4.42 3.75 4.41 25.44%
DPS 8.42 0.00 2.93 3.91 5.86 0.00 1.93 167.71%
NAPS 0.4324 0.4485 0.4404 0.4104 0.3905 0.4013 0.3895 7.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.78 3.28 3.00 2.47 2.48 2.47 1.90 -
P/RPS 0.92 0.86 0.67 0.60 0.64 0.67 0.58 36.12%
P/EPS 9.90 10.65 7.16 7.45 9.13 10.66 6.93 26.92%
EY 10.11 9.39 13.97 13.43 10.95 9.38 14.43 -21.16%
DY 13.76 0.00 6.00 9.72 14.52 0.00 6.32 68.22%
P/NAPS 1.42 1.18 1.11 0.98 1.03 1.00 0.79 47.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 -
Price 3.74 3.88 3.20 2.62 2.39 2.58 2.13 -
P/RPS 0.91 1.02 0.72 0.64 0.62 0.70 0.65 25.22%
P/EPS 9.79 12.60 7.63 7.90 8.80 11.14 7.77 16.70%
EY 10.21 7.94 13.10 12.66 11.36 8.98 12.87 -14.33%
DY 13.90 0.00 5.63 9.16 15.06 0.00 5.63 82.97%
P/NAPS 1.40 1.40 1.18 1.04 1.00 1.04 0.88 36.39%

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