[PIE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.25%
YoY- 34.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 301,941 300,861 280,949 286,246 285,196 279,418 277,564 5.77%
PBT 49,736 47,715 44,097 40,042 36,968 34,799 32,953 31.61%
Tax -10,349 -9,262 -8,506 -8,050 -7,413 -7,464 -6,791 32.46%
NP 39,387 38,453 35,591 31,992 29,555 27,335 26,162 31.39%
-
NP to SH 39,387 38,453 35,591 31,992 29,555 27,335 26,162 31.39%
-
Tax Rate 20.81% 19.41% 19.29% 20.10% 20.05% 21.45% 20.61% -
Total Cost 262,554 262,408 245,358 254,254 255,641 252,083 251,402 2.93%
-
Net Worth 193,212 204,101 194,402 176,375 166,769 172,251 167,988 9.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 23,031 16,239 16,239 16,239 16,239 11,323 11,323 60.60%
Div Payout % 58.48% 42.23% 45.63% 50.76% 54.95% 41.43% 43.28% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 193,212 204,101 194,402 176,375 166,769 172,251 167,988 9.78%
NOSH 63,977 63,981 63,530 62,544 62,460 61,961 61,988 2.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.04% 12.78% 12.67% 11.18% 10.36% 9.78% 9.43% -
ROE 20.39% 18.84% 18.31% 18.14% 17.72% 15.87% 15.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 471.95 470.23 442.23 457.67 456.60 450.96 447.77 3.57%
EPS 61.56 60.10 56.02 51.15 47.32 44.12 42.20 28.65%
DPS 36.00 25.38 25.56 26.00 26.00 18.00 18.00 58.80%
NAPS 3.02 3.19 3.06 2.82 2.67 2.78 2.71 7.49%
Adjusted Per Share Value based on latest NOSH - 62,544
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.62 78.34 73.16 74.54 74.26 72.76 72.27 5.78%
EPS 10.26 10.01 9.27 8.33 7.70 7.12 6.81 31.45%
DPS 6.00 4.23 4.23 4.23 4.23 2.95 2.95 60.59%
NAPS 0.5031 0.5315 0.5062 0.4593 0.4342 0.4485 0.4374 9.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.92 5.10 5.95 3.92 3.78 3.28 3.00 -
P/RPS 1.04 1.08 1.35 0.86 0.83 0.73 0.67 34.09%
P/EPS 7.99 8.49 10.62 7.66 7.99 7.43 7.11 8.09%
EY 12.51 11.78 9.42 13.05 12.52 13.45 14.07 -7.54%
DY 7.32 4.98 4.30 6.63 6.88 5.49 6.00 14.18%
P/NAPS 1.63 1.60 1.94 1.39 1.42 1.18 1.11 29.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 -
Price 4.86 5.80 5.05 5.05 3.74 3.88 3.20 -
P/RPS 1.03 1.23 1.14 1.10 0.82 0.86 0.71 28.17%
P/EPS 7.89 9.65 9.01 9.87 7.90 8.79 7.58 2.71%
EY 12.67 10.36 11.09 10.13 12.65 11.37 13.19 -2.64%
DY 7.41 4.38 5.06 5.15 6.95 4.64 5.63 20.11%
P/NAPS 1.61 1.82 1.65 1.79 1.40 1.40 1.18 23.03%

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