[PIE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 12.05%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 186,358 177,149 163,064 154,124 152,917 137,645 125,462 30.15%
PBT 17,175 16,405 14,539 14,199 14,096 12,656 11,927 27.49%
Tax -4,411 -3,718 -3,215 -3,088 -4,180 -3,808 -3,642 13.60%
NP 12,764 12,687 11,324 11,111 9,916 8,848 8,285 33.35%
-
NP to SH 12,764 12,687 11,324 11,111 9,916 8,848 8,285 33.35%
-
Tax Rate 25.68% 22.66% 22.11% 21.75% 29.65% 30.09% 30.54% -
Total Cost 173,594 164,462 151,740 143,013 143,001 128,797 117,177 29.92%
-
Net Worth 142,094 132,976 135,772 133,877 129,327 125,199 128,760 6.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 74 74 72 72 72 72 59 16.28%
Div Payout % 0.58% 0.59% 0.64% 0.66% 0.74% 0.82% 0.72% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 142,094 132,976 135,772 133,877 129,327 125,199 128,760 6.78%
NOSH 62,049 61,849 61,435 61,131 61,003 60,776 60,168 2.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.85% 7.16% 6.94% 7.21% 6.48% 6.43% 6.60% -
ROE 8.98% 9.54% 8.34% 8.30% 7.67% 7.07% 6.43% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 300.34 286.42 265.42 252.12 250.67 226.48 208.52 27.51%
EPS 20.57 20.51 18.43 18.18 16.25 14.56 13.77 30.64%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.10 12.91%
NAPS 2.29 2.15 2.21 2.19 2.12 2.06 2.14 4.61%
Adjusted Per Share Value based on latest NOSH - 61,131
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.53 46.13 42.46 40.13 39.82 35.84 32.67 30.15%
EPS 3.32 3.30 2.95 2.89 2.58 2.30 2.16 33.15%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.37 0.3463 0.3535 0.3486 0.3368 0.326 0.3353 6.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.09 2.18 2.46 2.39 2.30 2.29 2.25 -
P/RPS 0.70 0.76 0.93 0.95 0.92 1.01 1.08 -25.08%
P/EPS 10.16 10.63 13.35 13.15 14.15 15.73 16.34 -27.12%
EY 9.84 9.41 7.49 7.60 7.07 6.36 6.12 37.20%
DY 0.06 0.06 0.05 0.05 0.05 0.05 0.04 31.00%
P/NAPS 0.91 1.01 1.11 1.09 1.08 1.11 1.05 -9.09%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 21/05/04 -
Price 2.02 2.18 2.41 2.43 2.34 2.23 2.17 -
P/RPS 0.67 0.76 0.91 0.96 0.93 0.98 1.04 -25.38%
P/EPS 9.82 10.63 13.07 13.37 14.40 15.32 15.76 -27.02%
EY 10.18 9.41 7.65 7.48 6.95 6.53 6.35 36.93%
DY 0.06 0.06 0.05 0.05 0.05 0.05 0.05 12.91%
P/NAPS 0.88 1.01 1.09 1.11 1.10 1.08 1.01 -8.76%

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