[PIE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 68.11%
YoY- 54.36%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 200,823 128,172 59,156 277,564 192,141 120,540 57,302 130.54%
PBT 27,621 15,009 6,643 32,953 20,532 10,994 4,797 220.91%
Tax -6,229 -3,130 -1,872 -6,791 -4,970 -2,508 -1,199 199.66%
NP 21,392 11,879 4,771 26,162 15,562 8,486 3,598 227.83%
-
NP to SH 21,392 11,879 4,771 26,162 15,562 8,486 3,598 227.83%
-
Tax Rate 22.55% 20.85% 28.18% 20.61% 24.21% 22.81% 24.99% -
Total Cost 179,431 116,293 54,385 251,402 176,579 112,054 53,704 123.32%
-
Net Worth 175,722 166,057 172,251 169,129 157,621 149,973 154,111 9.13%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16,201 16,170 - 11,233 11,258 11,248 - -
Div Payout % 75.74% 136.13% - 42.94% 72.35% 132.55% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 175,722 166,057 172,251 169,129 157,621 149,973 154,111 9.13%
NOSH 62,312 62,193 61,961 62,409 62,548 62,488 62,141 0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.65% 9.27% 8.07% 9.43% 8.10% 7.04% 6.28% -
ROE 12.17% 7.15% 2.77% 15.47% 9.87% 5.66% 2.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 322.28 206.09 95.47 444.75 307.19 192.90 92.21 130.12%
EPS 34.33 19.10 7.70 41.92 24.88 13.58 5.79 227.23%
DPS 26.00 26.00 0.00 18.00 18.00 18.00 0.00 -
NAPS 2.82 2.67 2.78 2.71 2.52 2.40 2.48 8.93%
Adjusted Per Share Value based on latest NOSH - 61,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.29 33.37 15.40 72.27 50.03 31.39 14.92 130.55%
EPS 5.57 3.09 1.24 6.81 4.05 2.21 0.94 227.10%
DPS 4.22 4.21 0.00 2.93 2.93 2.93 0.00 -
NAPS 0.4576 0.4324 0.4485 0.4404 0.4104 0.3905 0.4013 9.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.92 3.78 3.28 3.00 2.47 2.48 2.47 -
P/RPS 1.22 1.83 3.44 0.67 0.80 1.29 2.68 -40.79%
P/EPS 11.42 19.79 42.60 7.16 9.93 18.26 42.66 -58.43%
EY 8.76 5.05 2.35 13.97 10.07 5.48 2.34 140.90%
DY 6.63 6.88 0.00 6.00 7.29 7.26 0.00 -
P/NAPS 1.39 1.42 1.18 1.11 0.98 1.03 1.00 24.52%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 -
Price 5.05 3.74 3.88 3.20 2.62 2.39 2.58 -
P/RPS 1.57 1.81 4.06 0.72 0.85 1.24 2.80 -31.97%
P/EPS 14.71 19.58 50.39 7.63 10.53 17.60 44.56 -52.20%
EY 6.80 5.11 1.98 13.10 9.50 5.68 2.24 109.51%
DY 5.15 6.95 0.00 5.63 6.87 7.53 0.00 -
P/NAPS 1.79 1.40 1.40 1.18 1.04 1.00 1.04 43.57%

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