[PIE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.81%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 107,201 106,234 101,236 119,149 118,681 114,734 119,784 -7.12%
PBT 8,232 6,608 1,788 10,800 11,069 8,764 8,268 -0.29%
Tax -2,125 -2,120 -892 -3,384 -3,196 -2,236 -2,824 -17.25%
NP 6,106 4,488 896 7,416 7,873 6,528 5,444 7.94%
-
NP to SH 6,106 4,488 896 7,416 7,873 6,528 5,444 7.94%
-
Tax Rate 25.81% 32.08% 49.89% 31.33% 28.87% 25.51% 34.16% -
Total Cost 101,094 101,746 100,340 111,733 110,808 108,206 114,340 -7.87%
-
Net Worth 124,854 122,999 127,740 130,200 129,044 126,599 130,104 -2.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 119 - - - 11,999 - -
Div Payout % - 2.67% - - - 183.82% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 124,854 122,999 127,740 130,200 129,044 126,599 130,104 -2.70%
NOSH 60,026 59,999 60,540 60,000 60,020 59,999 59,955 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.70% 4.22% 0.89% 6.22% 6.63% 5.69% 4.54% -
ROE 4.89% 3.65% 0.70% 5.70% 6.10% 5.16% 4.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 178.59 177.06 167.22 198.58 197.73 191.22 199.79 -7.19%
EPS 10.17 7.48 1.48 12.36 13.12 10.88 9.08 7.84%
DPS 0.00 0.20 0.00 0.00 0.00 20.00 0.00 -
NAPS 2.08 2.05 2.11 2.17 2.15 2.11 2.17 -2.78%
Adjusted Per Share Value based on latest NOSH - 59,923
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.91 27.66 26.36 31.02 30.90 29.88 31.19 -7.13%
EPS 1.59 1.17 0.23 1.93 2.05 1.70 1.42 7.82%
DPS 0.00 0.03 0.00 0.00 0.00 3.12 0.00 -
NAPS 0.3251 0.3203 0.3326 0.339 0.336 0.3297 0.3388 -2.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.05 2.10 1.84 2.10 1.99 2.25 2.36 -
P/RPS 1.15 1.19 1.10 1.06 1.01 1.18 1.18 -1.70%
P/EPS 20.15 28.07 124.32 16.99 15.17 20.68 25.99 -15.59%
EY 4.96 3.56 0.80 5.89 6.59 4.84 3.85 18.38%
DY 0.00 0.10 0.00 0.00 0.00 8.89 0.00 -
P/NAPS 0.99 1.02 0.87 0.97 0.93 1.07 1.09 -6.20%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 08/08/03 25/04/03 24/02/03 08/11/02 05/08/02 06/05/02 -
Price 2.10 1.98 1.89 1.95 2.07 2.12 2.30 -
P/RPS 1.18 1.12 1.13 0.98 1.05 1.11 1.15 1.73%
P/EPS 20.64 26.47 127.70 15.78 15.78 19.49 25.33 -12.74%
EY 4.84 3.78 0.78 6.34 6.34 5.13 3.95 14.49%
DY 0.00 0.10 0.00 0.00 0.00 9.43 0.00 -
P/NAPS 1.01 0.97 0.90 0.90 0.96 1.00 1.06 -3.16%

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