[PIE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -27.05%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 280,949 267,764 256,344 236,624 277,564 256,188 241,080 10.71%
PBT 44,097 36,828 30,018 26,572 32,953 27,376 21,988 58.82%
Tax -8,506 -8,305 -6,260 -7,488 -6,791 -6,626 -5,016 42.06%
NP 35,591 28,522 23,758 19,084 26,162 20,749 16,972 63.61%
-
NP to SH 35,591 28,522 23,758 19,084 26,162 20,749 16,972 63.61%
-
Tax Rate 19.29% 22.55% 20.85% 28.18% 20.61% 24.20% 22.81% -
Total Cost 245,358 239,241 232,586 217,540 251,402 235,438 224,108 6.20%
-
Net Worth 191,605 175,722 166,057 172,251 169,129 157,621 149,973 17.68%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,280 21,601 32,340 - 11,233 15,011 22,496 -19.34%
Div Payout % 45.74% 75.74% 136.13% - 42.94% 72.35% 132.55% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 191,605 175,722 166,057 172,251 169,129 157,621 149,973 17.68%
NOSH 62,616 62,312 62,193 61,961 62,409 62,548 62,488 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.67% 10.65% 9.27% 8.07% 9.43% 8.10% 7.04% -
ROE 18.58% 16.23% 14.31% 11.08% 15.47% 13.16% 11.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 448.68 429.71 412.17 381.89 444.75 409.58 385.80 10.55%
EPS 56.84 45.77 38.20 30.80 41.92 33.17 27.16 63.39%
DPS 26.00 34.67 52.00 0.00 18.00 24.00 36.00 -19.45%
NAPS 3.06 2.82 2.67 2.78 2.71 2.52 2.40 17.52%
Adjusted Per Share Value based on latest NOSH - 61,961
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 73.16 69.72 66.75 61.61 72.27 66.71 62.77 10.72%
EPS 9.27 7.43 6.19 4.97 6.81 5.40 4.42 63.62%
DPS 4.24 5.62 8.42 0.00 2.93 3.91 5.86 -19.35%
NAPS 0.4989 0.4576 0.4324 0.4485 0.4404 0.4104 0.3905 17.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.95 3.92 3.78 3.28 3.00 2.47 2.48 -
P/RPS 1.33 0.91 0.92 0.86 0.67 0.60 0.64 62.63%
P/EPS 10.47 8.56 9.90 10.65 7.16 7.45 9.13 9.53%
EY 9.55 11.68 10.11 9.39 13.97 13.43 10.95 -8.69%
DY 4.37 8.84 13.76 0.00 6.00 9.72 14.52 -54.99%
P/NAPS 1.94 1.39 1.42 1.18 1.11 0.98 1.03 52.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 -
Price 5.05 5.05 3.74 3.88 3.20 2.62 2.39 -
P/RPS 1.13 1.18 0.91 1.02 0.72 0.64 0.62 49.04%
P/EPS 8.88 11.03 9.79 12.60 7.63 7.90 8.80 0.60%
EY 11.26 9.06 10.21 7.94 13.10 12.66 11.36 -0.58%
DY 5.15 6.86 13.90 0.00 5.63 9.16 15.06 -51.00%
P/NAPS 1.65 1.79 1.40 1.40 1.18 1.04 1.00 39.50%

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