[PIE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 13.55%
YoY- -17.87%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 114,898 114,511 119,148 121,176 135,274 141,248 144,384 -14.16%
PBT 9,722 9,180 10,800 12,391 10,633 11,069 10,931 -7.53%
Tax -3,304 -2,835 -3,318 -3,611 -2,901 -3,322 -3,339 -0.70%
NP 6,418 6,345 7,482 8,780 7,732 7,747 7,592 -10.62%
-
NP to SH 6,418 6,345 7,482 8,780 7,732 7,747 7,592 -10.62%
-
Tax Rate 33.98% 30.88% 30.72% 29.14% 27.28% 30.01% 30.55% -
Total Cost 108,480 108,166 111,666 112,396 127,542 133,501 136,792 -14.36%
-
Net Worth 122,878 127,740 130,034 129,100 126,666 130,104 129,000 -3.19%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 59 - - - - - - -
Div Payout % 0.93% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 122,878 127,740 130,034 129,100 126,666 130,104 129,000 -3.19%
NOSH 59,940 60,540 59,923 60,046 60,031 59,955 60,000 -0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.59% 5.54% 6.28% 7.25% 5.72% 5.48% 5.26% -
ROE 5.22% 4.97% 5.75% 6.80% 6.10% 5.95% 5.89% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 191.69 189.15 198.83 201.80 225.34 235.59 240.64 -14.10%
EPS 10.71 10.48 12.49 14.62 12.88 12.92 12.65 -10.53%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.11 2.17 2.15 2.11 2.17 2.15 -3.13%
Adjusted Per Share Value based on latest NOSH - 60,046
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.92 29.82 31.02 31.55 35.22 36.78 37.60 -14.16%
EPS 1.67 1.65 1.95 2.29 2.01 2.02 1.98 -10.75%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.3326 0.3386 0.3362 0.3298 0.3388 0.3359 -3.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.10 1.84 2.10 1.99 2.25 2.36 1.92 -
P/RPS 1.10 0.97 1.06 0.99 1.00 1.00 0.80 23.72%
P/EPS 19.61 17.56 16.82 13.61 17.47 18.26 15.17 18.72%
EY 5.10 5.70 5.95 7.35 5.72 5.48 6.59 -15.74%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.87 0.97 0.93 1.07 1.09 0.89 9.54%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 08/08/03 25/04/03 24/02/03 08/11/02 05/08/02 06/05/02 22/02/02 -
Price 1.98 1.89 1.95 2.07 2.12 2.30 1.87 -
P/RPS 1.03 1.00 0.98 1.03 0.94 0.98 0.78 20.42%
P/EPS 18.49 18.03 15.62 14.16 16.46 17.80 14.78 16.15%
EY 5.41 5.55 6.40 7.06 6.08 5.62 6.77 -13.92%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.90 0.96 1.00 1.06 0.87 7.54%

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