[PIE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 80.08%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 149,164 79,068 280,949 200,823 128,172 59,156 277,564 -33.92%
PBT 20,648 10,261 44,097 27,621 15,009 6,643 32,953 -26.79%
Tax -4,973 -2,628 -8,506 -6,229 -3,130 -1,872 -6,791 -18.77%
NP 15,675 7,633 35,591 21,392 11,879 4,771 26,162 -28.95%
-
NP to SH 15,675 7,633 35,591 21,392 11,879 4,771 26,162 -28.95%
-
Tax Rate 24.08% 25.61% 19.29% 22.55% 20.85% 28.18% 20.61% -
Total Cost 133,489 71,435 245,358 179,431 116,293 54,385 251,402 -34.45%
-
Net Worth 193,297 204,101 191,605 175,722 166,057 172,251 169,129 9.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 23,042 - 16,280 16,201 16,170 - 11,233 61.51%
Div Payout % 147.00% - 45.74% 75.74% 136.13% - 42.94% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 193,297 204,101 191,605 175,722 166,057 172,251 169,129 9.32%
NOSH 64,005 63,981 62,616 62,312 62,193 61,961 62,409 1.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.51% 9.65% 12.67% 10.65% 9.27% 8.07% 9.43% -
ROE 8.11% 3.74% 18.58% 12.17% 7.15% 2.77% 15.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 233.05 123.58 448.68 322.28 206.09 95.47 444.75 -35.02%
EPS 24.49 11.93 56.84 34.33 19.10 7.70 41.92 -30.13%
DPS 36.00 0.00 26.00 26.00 26.00 0.00 18.00 58.80%
NAPS 3.02 3.19 3.06 2.82 2.67 2.78 2.71 7.49%
Adjusted Per Share Value based on latest NOSH - 62,544
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.84 20.59 73.16 52.29 33.37 15.40 72.27 -33.92%
EPS 4.08 1.99 9.27 5.57 3.09 1.24 6.81 -28.95%
DPS 6.00 0.00 4.24 4.22 4.21 0.00 2.93 61.32%
NAPS 0.5033 0.5315 0.4989 0.4576 0.4324 0.4485 0.4404 9.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.92 5.10 5.95 3.92 3.78 3.28 3.00 -
P/RPS 2.11 4.13 1.33 1.22 1.83 3.44 0.67 115.00%
P/EPS 20.09 42.75 10.47 11.42 19.79 42.60 7.16 99.06%
EY 4.98 2.34 9.55 8.76 5.05 2.35 13.97 -49.75%
DY 7.32 0.00 4.37 6.63 6.88 0.00 6.00 14.18%
P/NAPS 1.63 1.60 1.94 1.39 1.42 1.18 1.11 29.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 -
Price 4.86 5.80 5.05 5.05 3.74 3.88 3.20 -
P/RPS 2.09 4.69 1.13 1.57 1.81 4.06 0.72 103.62%
P/EPS 19.84 48.62 8.88 14.71 19.58 50.39 7.63 89.20%
EY 5.04 2.06 11.26 6.80 5.11 1.98 13.10 -47.13%
DY 7.41 0.00 5.15 5.15 6.95 0.00 5.63 20.11%
P/NAPS 1.61 1.82 1.65 1.79 1.40 1.40 1.18 23.03%

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