[PIE] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 18.06%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 191,865 184,268 152,232 154,123 148,885 138,216 116,472 39.43%
PBT 16,705 14,898 7,988 14,198 12,736 10,484 6,628 85.09%
Tax -5,090 -4,438 -2,852 -3,088 -3,325 -3,176 -2,344 67.61%
NP 11,614 10,460 5,136 11,110 9,410 7,308 4,284 94.30%
-
NP to SH 11,614 10,460 5,136 11,110 9,410 7,308 4,284 94.30%
-
Tax Rate 30.47% 29.79% 35.70% 21.75% 26.11% 30.29% 35.37% -
Total Cost 180,250 173,808 147,096 143,013 139,474 130,908 112,188 37.13%
-
Net Worth 141,376 132,444 135,772 133,101 128,547 124,417 128,760 6.42%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 147 - 72 - 144 - -
Div Payout % - 1.41% - 0.66% - 1.98% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 141,376 132,444 135,772 133,101 128,547 124,417 128,760 6.42%
NOSH 61,736 61,601 61,435 60,776 60,635 60,396 60,168 1.72%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.05% 5.68% 3.37% 7.21% 6.32% 5.29% 3.68% -
ROE 8.22% 7.90% 3.78% 8.35% 7.32% 5.87% 3.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 310.78 299.13 247.79 253.59 245.54 228.85 193.58 37.06%
EPS 18.81 16.98 8.36 18.28 15.52 12.10 7.12 90.99%
DPS 0.00 0.24 0.00 0.12 0.00 0.24 0.00 -
NAPS 2.29 2.15 2.21 2.19 2.12 2.06 2.14 4.61%
Adjusted Per Share Value based on latest NOSH - 61,131
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.96 47.98 39.64 40.13 38.77 35.99 30.33 39.43%
EPS 3.02 2.72 1.34 2.89 2.45 1.90 1.12 93.61%
DPS 0.00 0.04 0.00 0.02 0.00 0.04 0.00 -
NAPS 0.3681 0.3449 0.3535 0.3466 0.3347 0.324 0.3353 6.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.09 2.18 2.46 2.39 2.30 2.29 2.25 -
P/RPS 0.67 0.73 0.99 0.94 0.94 1.00 1.16 -30.62%
P/EPS 11.11 12.84 29.43 13.07 14.82 18.93 31.60 -50.15%
EY 9.00 7.79 3.40 7.65 6.75 5.28 3.16 100.79%
DY 0.00 0.11 0.00 0.05 0.00 0.10 0.00 -
P/NAPS 0.91 1.01 1.11 1.09 1.08 1.11 1.05 -9.09%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 21/05/04 -
Price 2.02 2.18 2.41 2.43 2.34 2.23 2.17 -
P/RPS 0.65 0.73 0.97 0.96 0.95 0.97 1.12 -30.40%
P/EPS 10.74 12.84 28.83 13.29 15.08 18.43 30.48 -50.08%
EY 9.31 7.79 3.47 7.52 6.63 5.43 3.28 100.34%
DY 0.00 0.11 0.00 0.05 0.00 0.11 0.00 -
P/NAPS 0.88 1.01 1.09 1.11 1.10 1.08 1.01 -8.76%

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