[PIE] QoQ 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- 49.8%
YoY- 28.67%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 72,651 69,016 59,156 85,423 71,601 63,238 57,302 17.12%
PBT 12,612 8,366 6,643 12,421 9,538 6,197 4,797 90.37%
Tax -3,099 -1,258 -1,872 -1,821 -2,462 -1,309 -1,199 88.22%
NP 9,513 7,108 4,771 10,600 7,076 4,888 3,598 91.09%
-
NP to SH 9,513 7,108 4,771 10,600 7,076 4,888 3,598 91.09%
-
Tax Rate 24.57% 15.04% 28.18% 14.66% 25.81% 21.12% 24.99% -
Total Cost 63,138 61,908 54,385 74,823 64,525 58,350 53,704 11.38%
-
Net Worth 176,375 166,769 172,251 167,988 157,940 150,980 154,111 9.40%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 16,239 - - - 11,323 - -
Div Payout % - 228.47% - - - 231.66% - -
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 176,375 166,769 172,251 167,988 157,940 150,980 154,111 9.40%
NOSH 62,544 62,460 61,961 61,988 62,674 62,908 62,141 0.43%
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 13.09% 10.30% 8.07% 12.41% 9.88% 7.73% 6.28% -
ROE 5.39% 4.26% 2.77% 6.31% 4.48% 3.24% 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 116.16 110.50 95.47 137.81 114.24 100.52 92.21 16.62%
EPS 15.21 11.38 7.70 17.10 11.29 7.77 5.79 90.27%
DPS 0.00 26.00 0.00 0.00 0.00 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 18.92 17.97 15.40 22.24 18.64 16.47 14.92 17.14%
EPS 2.48 1.85 1.24 2.76 1.84 1.27 0.94 90.82%
DPS 0.00 4.23 0.00 0.00 0.00 2.95 0.00 -
NAPS 0.4593 0.4342 0.4485 0.4374 0.4113 0.3931 0.4013 9.40%
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 3.37 3.42 3.44 2.18 2.16 2.47 2.68 16.48%
P/EPS 25.77 33.22 42.60 17.54 21.88 31.92 42.66 -28.51%
EY 3.88 3.01 2.35 5.70 4.57 3.13 2.34 40.04%
DY 0.00 6.88 0.00 0.00 0.00 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 4.35 3.38 4.06 2.32 2.29 2.38 2.80 34.10%
P/EPS 33.20 32.86 50.39 18.71 23.21 30.76 44.56 -17.79%
EY 3.01 3.04 1.98 5.34 4.31 3.25 2.24 21.74%
DY 0.00 6.95 0.00 0.00 0.00 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