[PIE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.93%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 256,188 241,080 229,208 203,681 191,865 184,268 152,232 41.43%
PBT 27,376 21,988 19,188 21,321 16,705 14,898 7,988 127.14%
Tax -6,626 -5,016 -4,796 -4,372 -5,090 -4,438 -2,852 75.32%
NP 20,749 16,972 14,392 16,949 11,614 10,460 5,136 153.44%
-
NP to SH 20,749 16,972 14,392 16,949 11,614 10,460 5,136 153.44%
-
Tax Rate 24.20% 22.81% 24.99% 20.51% 30.47% 29.79% 35.70% -
Total Cost 235,438 224,108 214,816 186,732 180,250 173,808 147,096 36.79%
-
Net Worth 157,621 149,973 154,111 149,586 141,376 132,444 135,772 10.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 15,011 22,496 - 7,417 - 147 - -
Div Payout % 72.35% 132.55% - 43.76% - 1.41% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 157,621 149,973 154,111 149,586 141,376 132,444 135,772 10.44%
NOSH 62,548 62,488 62,141 61,812 61,736 61,601 61,435 1.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.10% 7.04% 6.28% 8.32% 6.05% 5.68% 3.37% -
ROE 13.16% 11.32% 9.34% 11.33% 8.22% 7.90% 3.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 409.58 385.80 368.85 329.51 310.78 299.13 247.79 39.75%
EPS 33.17 27.16 23.16 27.42 18.81 16.98 8.36 150.41%
DPS 24.00 36.00 0.00 12.00 0.00 0.24 0.00 -
NAPS 2.52 2.40 2.48 2.42 2.29 2.15 2.21 9.13%
Adjusted Per Share Value based on latest NOSH - 62,033
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.71 62.77 59.68 53.04 49.96 47.98 39.64 41.43%
EPS 5.40 4.42 3.75 4.41 3.02 2.72 1.34 153.02%
DPS 3.91 5.86 0.00 1.93 0.00 0.04 0.00 -
NAPS 0.4104 0.3905 0.4013 0.3895 0.3681 0.3449 0.3535 10.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.47 2.48 2.47 1.90 2.09 2.18 2.46 -
P/RPS 0.60 0.64 0.67 0.58 0.67 0.73 0.99 -28.36%
P/EPS 7.45 9.13 10.66 6.93 11.11 12.84 29.43 -59.94%
EY 13.43 10.95 9.38 14.43 9.00 7.79 3.40 149.67%
DY 9.72 14.52 0.00 6.32 0.00 0.11 0.00 -
P/NAPS 0.98 1.03 1.00 0.79 0.91 1.01 1.11 -7.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 -
Price 2.62 2.39 2.58 2.13 2.02 2.18 2.41 -
P/RPS 0.64 0.62 0.70 0.65 0.65 0.73 0.97 -24.19%
P/EPS 7.90 8.80 11.14 7.77 10.74 12.84 28.83 -57.77%
EY 12.66 11.36 8.98 12.87 9.31 7.79 3.47 136.80%
DY 9.16 15.06 0.00 5.63 0.00 0.11 0.00 -
P/NAPS 1.04 1.00 1.04 0.88 0.88 1.01 1.09 -3.07%

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