[PIE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 83.38%
YoY- 78.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 128,172 59,156 277,564 192,141 120,540 57,302 203,681 -26.62%
PBT 15,009 6,643 32,953 20,532 10,994 4,797 21,321 -20.91%
Tax -3,130 -1,872 -6,791 -4,970 -2,508 -1,199 -4,372 -20.02%
NP 11,879 4,771 26,162 15,562 8,486 3,598 16,949 -21.14%
-
NP to SH 11,879 4,771 26,162 15,562 8,486 3,598 16,949 -21.14%
-
Tax Rate 20.85% 28.18% 20.61% 24.21% 22.81% 24.99% 20.51% -
Total Cost 116,293 54,385 251,402 176,579 112,054 53,704 186,732 -27.13%
-
Net Worth 166,057 172,251 169,129 157,621 149,973 154,111 149,586 7.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,170 - 11,233 11,258 11,248 - 7,417 68.37%
Div Payout % 136.13% - 42.94% 72.35% 132.55% - 43.76% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,057 172,251 169,129 157,621 149,973 154,111 149,586 7.23%
NOSH 62,193 61,961 62,409 62,548 62,488 62,141 61,812 0.41%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.27% 8.07% 9.43% 8.10% 7.04% 6.28% 8.32% -
ROE 7.15% 2.77% 15.47% 9.87% 5.66% 2.33% 11.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 206.09 95.47 444.75 307.19 192.90 92.21 329.51 -26.92%
EPS 19.10 7.70 41.92 24.88 13.58 5.79 27.42 -21.47%
DPS 26.00 0.00 18.00 18.00 18.00 0.00 12.00 67.67%
NAPS 2.67 2.78 2.71 2.52 2.40 2.48 2.42 6.79%
Adjusted Per Share Value based on latest NOSH - 62,674
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.37 15.40 72.27 50.03 31.39 14.92 53.04 -26.63%
EPS 3.09 1.24 6.81 4.05 2.21 0.94 4.41 -21.16%
DPS 4.21 0.00 2.93 2.93 2.93 0.00 1.93 68.43%
NAPS 0.4324 0.4485 0.4404 0.4104 0.3905 0.4013 0.3895 7.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.78 3.28 3.00 2.47 2.48 2.47 1.90 -
P/RPS 1.83 3.44 0.67 0.80 1.29 2.68 0.58 115.57%
P/EPS 19.79 42.60 7.16 9.93 18.26 42.66 6.93 101.67%
EY 5.05 2.35 13.97 10.07 5.48 2.34 14.43 -50.43%
DY 6.88 0.00 6.00 7.29 7.26 0.00 6.32 5.83%
P/NAPS 1.42 1.18 1.11 0.98 1.03 1.00 0.79 47.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 -
Price 3.74 3.88 3.20 2.62 2.39 2.58 2.13 -
P/RPS 1.81 4.06 0.72 0.85 1.24 2.80 0.65 98.30%
P/EPS 19.58 50.39 7.63 10.53 17.60 44.56 7.77 85.49%
EY 5.11 1.98 13.10 9.50 5.68 2.24 12.87 -46.07%
DY 6.95 0.00 5.63 6.87 7.53 0.00 5.63 15.12%
P/NAPS 1.40 1.40 1.18 1.04 1.00 1.04 0.88 36.39%

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