[PIE] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -15.09%
YoY- 180.22%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 277,564 256,188 241,080 229,208 203,681 191,865 184,268 31.30%
PBT 32,953 27,376 21,988 19,188 21,321 16,705 14,898 69.51%
Tax -6,791 -6,626 -5,016 -4,796 -4,372 -5,090 -4,438 32.68%
NP 26,162 20,749 16,972 14,392 16,949 11,614 10,460 83.95%
-
NP to SH 26,162 20,749 16,972 14,392 16,949 11,614 10,460 83.95%
-
Tax Rate 20.61% 24.20% 22.81% 24.99% 20.51% 30.47% 29.79% -
Total Cost 251,402 235,438 224,108 214,816 186,732 180,250 173,808 27.81%
-
Net Worth 169,129 157,621 149,973 154,111 149,586 141,376 132,444 17.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,233 15,011 22,496 - 7,417 - 147 1686.57%
Div Payout % 42.94% 72.35% 132.55% - 43.76% - 1.41% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 169,129 157,621 149,973 154,111 149,586 141,376 132,444 17.65%
NOSH 62,409 62,548 62,488 62,141 61,812 61,736 61,601 0.87%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.43% 8.10% 7.04% 6.28% 8.32% 6.05% 5.68% -
ROE 15.47% 13.16% 11.32% 9.34% 11.33% 8.22% 7.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 444.75 409.58 385.80 368.85 329.51 310.78 299.13 30.17%
EPS 41.92 33.17 27.16 23.16 27.42 18.81 16.98 82.36%
DPS 18.00 24.00 36.00 0.00 12.00 0.00 0.24 1664.51%
NAPS 2.71 2.52 2.40 2.48 2.42 2.29 2.15 16.63%
Adjusted Per Share Value based on latest NOSH - 62,141
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.27 66.71 62.77 59.68 53.04 49.96 47.98 31.30%
EPS 6.81 5.40 4.42 3.75 4.41 3.02 2.72 84.07%
DPS 2.93 3.91 5.86 0.00 1.93 0.00 0.04 1637.03%
NAPS 0.4404 0.4104 0.3905 0.4013 0.3895 0.3681 0.3449 17.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.00 2.47 2.48 2.47 1.90 2.09 2.18 -
P/RPS 0.67 0.60 0.64 0.67 0.58 0.67 0.73 -5.54%
P/EPS 7.16 7.45 9.13 10.66 6.93 11.11 12.84 -32.17%
EY 13.97 13.43 10.95 9.38 14.43 9.00 7.79 47.44%
DY 6.00 9.72 14.52 0.00 6.32 0.00 0.11 1327.82%
P/NAPS 1.11 0.98 1.03 1.00 0.79 0.91 1.01 6.47%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 -
Price 3.20 2.62 2.39 2.58 2.13 2.02 2.18 -
P/RPS 0.72 0.64 0.62 0.70 0.65 0.65 0.73 -0.91%
P/EPS 7.63 7.90 8.80 11.14 7.77 10.74 12.84 -29.25%
EY 13.10 12.66 11.36 8.98 12.87 9.31 7.79 41.27%
DY 5.63 9.16 15.06 0.00 5.63 0.00 0.11 1268.66%
P/NAPS 1.18 1.04 1.00 1.04 0.88 0.88 1.01 10.89%

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