[PIE] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 49.26%
YoY- 33.95%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 68,978 70,096 79,068 80,126 72,651 69,016 59,156 10.75%
PBT 10,604 10,387 10,261 16,476 12,612 8,366 6,643 36.46%
Tax -2,476 -2,345 -2,628 -2,277 -3,099 -1,258 -1,872 20.43%
NP 8,128 8,042 7,633 14,199 9,513 7,108 4,771 42.50%
-
NP to SH 8,128 8,042 7,633 14,199 9,513 7,108 4,771 42.50%
-
Tax Rate 23.35% 22.58% 25.61% 13.82% 24.57% 15.04% 28.18% -
Total Cost 60,850 62,054 71,435 65,927 63,138 61,908 54,385 7.75%
-
Net Worth 202,240 193,212 204,101 194,402 176,375 166,769 172,251 11.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 23,031 - - - 16,239 - -
Div Payout % - 286.40% - - - 228.47% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 202,240 193,212 204,101 194,402 176,375 166,769 172,251 11.26%
NOSH 64,000 63,977 63,981 63,530 62,544 62,460 61,961 2.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.78% 11.47% 9.65% 17.72% 13.09% 10.30% 8.07% -
ROE 4.02% 4.16% 3.74% 7.30% 5.39% 4.26% 2.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 107.78 109.56 123.58 126.12 116.16 110.50 95.47 8.39%
EPS 12.70 12.57 11.93 22.35 15.21 11.38 7.70 39.46%
DPS 0.00 36.00 0.00 0.00 0.00 26.00 0.00 -
NAPS 3.16 3.02 3.19 3.06 2.82 2.67 2.78 8.89%
Adjusted Per Share Value based on latest NOSH - 63,530
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.96 18.25 20.59 20.86 18.92 17.97 15.40 10.76%
EPS 2.12 2.09 1.99 3.70 2.48 1.85 1.24 42.84%
DPS 0.00 6.00 0.00 0.00 0.00 4.23 0.00 -
NAPS 0.5266 0.5031 0.5315 0.5062 0.4593 0.4342 0.4485 11.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.30 4.92 5.10 5.95 3.92 3.78 3.28 -
P/RPS 3.99 4.49 4.13 4.72 3.37 3.42 3.44 10.36%
P/EPS 33.86 39.14 42.75 26.62 25.77 33.22 42.60 -14.15%
EY 2.95 2.55 2.34 3.76 3.88 3.01 2.35 16.32%
DY 0.00 7.32 0.00 0.00 0.00 6.88 0.00 -
P/NAPS 1.36 1.63 1.60 1.94 1.39 1.42 1.18 9.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 -
Price 3.12 4.86 5.80 5.05 5.05 3.74 3.88 -
P/RPS 2.89 4.44 4.69 4.00 4.35 3.38 4.06 -20.22%
P/EPS 24.57 38.66 48.62 22.60 33.20 32.86 50.39 -37.96%
EY 4.07 2.59 2.06 4.43 3.01 3.04 1.98 61.45%
DY 0.00 7.41 0.00 0.00 0.00 6.95 0.00 -
P/NAPS 0.99 1.61 1.82 1.65 1.79 1.40 1.40 -20.57%

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