[PIE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.05%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 298,328 316,272 280,949 267,764 256,344 236,624 277,564 4.93%
PBT 41,296 41,044 44,097 36,828 30,018 26,572 32,953 16.25%
Tax -9,946 -10,512 -8,506 -8,305 -6,260 -7,488 -6,791 28.99%
NP 31,350 30,532 35,591 28,522 23,758 19,084 26,162 12.83%
-
NP to SH 31,350 30,532 35,591 28,522 23,758 19,084 26,162 12.83%
-
Tax Rate 24.08% 25.61% 19.29% 22.55% 20.85% 28.18% 20.61% -
Total Cost 266,978 285,740 245,358 239,241 232,586 217,540 251,402 4.09%
-
Net Worth 193,297 204,101 191,605 175,722 166,057 172,251 169,129 9.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 46,084 - 16,280 21,601 32,340 - 11,233 156.49%
Div Payout % 147.00% - 45.74% 75.74% 136.13% - 42.94% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 193,297 204,101 191,605 175,722 166,057 172,251 169,129 9.32%
NOSH 64,005 63,981 62,616 62,312 62,193 61,961 62,409 1.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.51% 9.65% 12.67% 10.65% 9.27% 8.07% 9.43% -
ROE 16.22% 14.96% 18.58% 16.23% 14.31% 11.08% 15.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 466.10 494.32 448.68 429.71 412.17 381.89 444.75 3.17%
EPS 48.98 47.72 56.84 45.77 38.20 30.80 41.92 10.94%
DPS 72.00 0.00 26.00 34.67 52.00 0.00 18.00 152.19%
NAPS 3.02 3.19 3.06 2.82 2.67 2.78 2.71 7.49%
Adjusted Per Share Value based on latest NOSH - 62,544
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.68 82.35 73.16 69.72 66.75 61.61 72.27 4.93%
EPS 8.16 7.95 9.27 7.43 6.19 4.97 6.81 12.82%
DPS 12.00 0.00 4.24 5.62 8.42 0.00 2.93 156.20%
NAPS 0.5033 0.5315 0.4989 0.4576 0.4324 0.4485 0.4404 9.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.92 5.10 5.95 3.92 3.78 3.28 3.00 -
P/RPS 1.06 1.03 1.33 0.91 0.92 0.86 0.67 35.81%
P/EPS 10.04 10.69 10.47 8.56 9.90 10.65 7.16 25.30%
EY 9.96 9.36 9.55 11.68 10.11 9.39 13.97 -20.20%
DY 14.63 0.00 4.37 8.84 13.76 0.00 6.00 81.25%
P/NAPS 1.63 1.60 1.94 1.39 1.42 1.18 1.11 29.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 -
Price 4.86 5.80 5.05 5.05 3.74 3.88 3.20 -
P/RPS 1.04 1.17 1.13 1.18 0.91 1.02 0.72 27.80%
P/EPS 9.92 12.15 8.88 11.03 9.79 12.60 7.63 19.14%
EY 10.08 8.23 11.26 9.06 10.21 7.94 13.10 -16.04%
DY 14.81 0.00 5.15 6.86 13.90 0.00 5.63 90.67%
P/NAPS 1.61 1.82 1.65 1.79 1.40 1.40 1.18 23.03%

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