[PIE] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.08%
YoY- -29.89%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 137,645 125,462 121,653 110,538 114,898 114,511 119,148 10.10%
PBT 12,656 11,927 10,717 8,672 9,722 9,180 10,800 11.16%
Tax -3,808 -3,642 -3,279 -2,516 -3,304 -2,835 -3,318 9.62%
NP 8,848 8,285 7,438 6,156 6,418 6,345 7,482 11.83%
-
NP to SH 8,848 8,285 7,438 6,156 6,418 6,345 7,482 11.83%
-
Tax Rate 30.09% 30.54% 30.60% 29.01% 33.98% 30.88% 30.72% -
Total Cost 128,797 117,177 114,215 104,382 108,480 108,166 111,666 9.99%
-
Net Worth 125,199 128,760 119,956 124,906 122,878 127,740 130,034 -2.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 72 59 59 59 59 - - -
Div Payout % 0.82% 0.72% 0.81% 0.97% 0.93% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,199 128,760 119,956 124,906 122,878 127,740 130,034 -2.49%
NOSH 60,776 60,168 59,978 60,051 59,940 60,540 59,923 0.94%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.43% 6.60% 6.11% 5.57% 5.59% 5.54% 6.28% -
ROE 7.07% 6.43% 6.20% 4.93% 5.22% 4.97% 5.75% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 226.48 208.52 202.83 184.07 191.69 189.15 198.83 9.07%
EPS 14.56 13.77 12.40 10.25 10.71 10.48 12.49 10.77%
DPS 0.12 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 2.06 2.14 2.00 2.08 2.05 2.11 2.17 -3.41%
Adjusted Per Share Value based on latest NOSH - 60,051
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.84 32.67 31.68 28.78 29.92 29.82 31.02 10.11%
EPS 2.30 2.16 1.94 1.60 1.67 1.65 1.95 11.64%
DPS 0.02 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.326 0.3353 0.3124 0.3252 0.32 0.3326 0.3386 -2.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.29 2.25 2.05 2.05 2.10 1.84 2.10 -
P/RPS 1.01 1.08 1.01 1.11 1.10 0.97 1.06 -3.17%
P/EPS 15.73 16.34 16.53 20.00 19.61 17.56 16.82 -4.37%
EY 6.36 6.12 6.05 5.00 5.10 5.70 5.95 4.54%
DY 0.05 0.04 0.05 0.05 0.05 0.00 0.00 -
P/NAPS 1.11 1.05 1.03 0.99 1.02 0.87 0.97 9.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 -
Price 2.23 2.17 1.93 2.10 1.98 1.89 1.95 -
P/RPS 0.98 1.04 0.95 1.14 1.03 1.00 0.98 0.00%
P/EPS 15.32 15.76 15.56 20.49 18.49 18.03 15.62 -1.28%
EY 6.53 6.35 6.43 4.88 5.41 5.55 6.40 1.35%
DY 0.05 0.05 0.05 0.05 0.05 0.00 0.00 -
P/NAPS 1.08 1.01 0.97 1.01 0.97 0.90 0.90 12.93%

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