[PIE] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -53.77%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 203,681 191,865 184,268 152,232 154,123 148,885 138,216 29.40%
PBT 21,321 16,705 14,898 7,988 14,198 12,736 10,484 60.30%
Tax -4,372 -5,090 -4,438 -2,852 -3,088 -3,325 -3,176 23.67%
NP 16,949 11,614 10,460 5,136 11,110 9,410 7,308 74.94%
-
NP to SH 16,949 11,614 10,460 5,136 11,110 9,410 7,308 74.94%
-
Tax Rate 20.51% 30.47% 29.79% 35.70% 21.75% 26.11% 30.29% -
Total Cost 186,732 180,250 173,808 147,096 143,013 139,474 130,908 26.63%
-
Net Worth 149,586 141,376 132,444 135,772 133,101 128,547 124,417 13.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,417 - 147 - 72 - 144 1274.43%
Div Payout % 43.76% - 1.41% - 0.66% - 1.98% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 149,586 141,376 132,444 135,772 133,101 128,547 124,417 13.03%
NOSH 61,812 61,736 61,601 61,435 60,776 60,635 60,396 1.55%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.32% 6.05% 5.68% 3.37% 7.21% 6.32% 5.29% -
ROE 11.33% 8.22% 7.90% 3.78% 8.35% 7.32% 5.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 329.51 310.78 299.13 247.79 253.59 245.54 228.85 27.42%
EPS 27.42 18.81 16.98 8.36 18.28 15.52 12.10 72.26%
DPS 12.00 0.00 0.24 0.00 0.12 0.00 0.24 1247.57%
NAPS 2.42 2.29 2.15 2.21 2.19 2.12 2.06 11.30%
Adjusted Per Share Value based on latest NOSH - 61,435
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.04 49.96 47.98 39.64 40.13 38.77 35.99 29.41%
EPS 4.41 3.02 2.72 1.34 2.89 2.45 1.90 75.03%
DPS 1.93 0.00 0.04 0.00 0.02 0.00 0.04 1216.02%
NAPS 0.3895 0.3681 0.3449 0.3535 0.3466 0.3347 0.324 13.02%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.90 2.09 2.18 2.46 2.39 2.30 2.29 -
P/RPS 0.58 0.67 0.73 0.99 0.94 0.94 1.00 -30.38%
P/EPS 6.93 11.11 12.84 29.43 13.07 14.82 18.93 -48.73%
EY 14.43 9.00 7.79 3.40 7.65 6.75 5.28 95.11%
DY 6.32 0.00 0.11 0.00 0.05 0.00 0.10 1474.70%
P/NAPS 0.79 0.91 1.01 1.11 1.09 1.08 1.11 -20.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 11/11/05 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 -
Price 2.13 2.02 2.18 2.41 2.43 2.34 2.23 -
P/RPS 0.65 0.65 0.73 0.97 0.96 0.95 0.97 -23.36%
P/EPS 7.77 10.74 12.84 28.83 13.29 15.08 18.43 -43.68%
EY 12.87 9.31 7.79 3.47 7.52 6.63 5.43 77.48%
DY 5.63 0.00 0.11 0.00 0.05 0.00 0.11 1268.66%
P/NAPS 0.88 0.88 1.01 1.09 1.11 1.10 1.08 -12.72%

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