[PIE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.89%
YoY- 59.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 279,418 277,564 251,923 232,087 222,925 203,681 186,358 31.03%
PBT 34,799 32,953 29,324 24,866 24,121 21,321 17,175 60.18%
Tax -7,464 -6,791 -5,524 -4,661 -4,858 -4,372 -4,411 42.04%
NP 27,335 26,162 23,800 20,205 19,263 16,949 12,764 66.22%
-
NP to SH 27,335 26,162 23,800 20,205 19,263 16,949 12,764 66.22%
-
Tax Rate 21.45% 20.61% 18.84% 18.74% 20.14% 20.51% 25.68% -
Total Cost 252,083 251,402 228,123 211,882 203,662 186,732 173,594 28.26%
-
Net Worth 172,251 167,988 157,940 150,980 154,111 150,120 142,094 13.70%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 11,323 11,323 11,323 11,323 74 74 74 2769.57%
Div Payout % 41.43% 43.28% 47.58% 56.04% 0.39% 0.44% 0.58% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 172,251 167,988 157,940 150,980 154,111 150,120 142,094 13.70%
NOSH 61,961 61,988 62,674 62,908 62,141 62,033 62,049 -0.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.78% 9.43% 9.45% 8.71% 8.64% 8.32% 6.85% -
ROE 15.87% 15.57% 15.07% 13.38% 12.50% 11.29% 8.98% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 450.96 447.77 401.95 368.93 358.74 328.34 300.34 31.15%
EPS 44.12 42.20 37.97 32.12 31.00 27.32 20.57 66.39%
DPS 18.00 18.00 18.00 18.00 0.12 0.12 0.12 2731.74%
NAPS 2.78 2.71 2.52 2.40 2.48 2.42 2.29 13.81%
Adjusted Per Share Value based on latest NOSH - 62,908
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 72.76 72.27 65.60 60.43 58.05 53.04 48.53 31.02%
EPS 7.12 6.81 6.20 5.26 5.02 4.41 3.32 66.37%
DPS 2.95 2.95 2.95 2.95 0.02 0.02 0.02 2700.16%
NAPS 0.4485 0.4374 0.4113 0.3931 0.4013 0.3909 0.37 13.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.28 3.00 2.47 2.48 2.47 1.90 2.09 -
P/RPS 0.73 0.67 0.61 0.67 0.69 0.58 0.70 2.83%
P/EPS 7.43 7.11 6.50 7.72 7.97 6.95 10.16 -18.84%
EY 13.45 14.07 15.37 12.95 12.55 14.38 9.84 23.18%
DY 5.49 6.00 7.29 7.26 0.05 0.06 0.06 1936.14%
P/NAPS 1.18 1.11 0.98 1.03 1.00 0.79 0.91 18.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 -
Price 3.88 3.20 2.62 2.39 2.58 2.13 2.02 -
P/RPS 0.86 0.71 0.65 0.65 0.72 0.65 0.67 18.12%
P/EPS 8.79 7.58 6.90 7.44 8.32 7.80 9.82 -7.12%
EY 11.37 13.19 14.49 13.44 12.01 12.83 10.18 7.65%
DY 4.64 5.63 6.87 7.53 0.05 0.06 0.06 1719.96%
P/NAPS 1.40 1.18 1.04 1.00 1.04 0.88 0.88 36.31%

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