[PIE] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.61%
YoY- 28.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 232,087 222,925 203,681 186,358 177,149 163,064 154,124 31.47%
PBT 24,866 24,121 21,321 17,175 16,405 14,539 14,199 45.43%
Tax -4,661 -4,858 -4,372 -4,411 -3,718 -3,215 -3,088 31.68%
NP 20,205 19,263 16,949 12,764 12,687 11,324 11,111 49.14%
-
NP to SH 20,205 19,263 16,949 12,764 12,687 11,324 11,111 49.14%
-
Tax Rate 18.74% 20.14% 20.51% 25.68% 22.66% 22.11% 21.75% -
Total Cost 211,882 203,662 186,732 173,594 164,462 151,740 143,013 30.05%
-
Net Worth 150,980 154,111 150,120 142,094 132,976 135,772 133,877 8.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 11,323 74 74 74 74 72 72 2840.64%
Div Payout % 56.04% 0.39% 0.44% 0.58% 0.59% 0.64% 0.66% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 150,980 154,111 150,120 142,094 132,976 135,772 133,877 8.36%
NOSH 62,908 62,141 62,033 62,049 61,849 61,435 61,131 1.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.71% 8.64% 8.32% 6.85% 7.16% 6.94% 7.21% -
ROE 13.38% 12.50% 11.29% 8.98% 9.54% 8.34% 8.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 368.93 358.74 328.34 300.34 286.42 265.42 252.12 28.98%
EPS 32.12 31.00 27.32 20.57 20.51 18.43 18.18 46.29%
DPS 18.00 0.12 0.12 0.12 0.12 0.12 0.12 2749.13%
NAPS 2.40 2.48 2.42 2.29 2.15 2.21 2.19 6.31%
Adjusted Per Share Value based on latest NOSH - 62,049
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.43 58.05 53.04 48.53 46.13 42.46 40.13 31.47%
EPS 5.26 5.02 4.41 3.32 3.30 2.95 2.89 49.23%
DPS 2.95 0.02 0.02 0.02 0.02 0.02 0.02 2717.30%
NAPS 0.3931 0.4013 0.3909 0.37 0.3463 0.3535 0.3486 8.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.48 2.47 1.90 2.09 2.18 2.46 2.39 -
P/RPS 0.67 0.69 0.58 0.70 0.76 0.93 0.95 -20.81%
P/EPS 7.72 7.97 6.95 10.16 10.63 13.35 13.15 -29.95%
EY 12.95 12.55 14.38 9.84 9.41 7.49 7.60 42.79%
DY 7.26 0.05 0.06 0.06 0.06 0.05 0.05 2687.85%
P/NAPS 1.03 1.00 0.79 0.91 1.01 1.11 1.09 -3.71%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 25/02/05 -
Price 2.39 2.58 2.13 2.02 2.18 2.41 2.43 -
P/RPS 0.65 0.72 0.65 0.67 0.76 0.91 0.96 -22.94%
P/EPS 7.44 8.32 7.80 9.82 10.63 13.07 13.37 -32.41%
EY 13.44 12.01 12.83 10.18 9.41 7.65 7.48 47.95%
DY 7.53 0.05 0.06 0.06 0.06 0.05 0.05 2756.74%
P/NAPS 1.00 1.04 0.88 0.88 1.01 1.09 1.11 -6.73%

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