[PIE] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.25%
YoY- 36.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 298,268 301,941 300,861 280,949 286,246 285,196 279,418 4.43%
PBT 47,728 49,736 47,715 44,097 40,042 36,968 34,799 23.37%
Tax -9,726 -10,349 -9,262 -8,506 -8,050 -7,413 -7,464 19.24%
NP 38,002 39,387 38,453 35,591 31,992 29,555 27,335 24.48%
-
NP to SH 38,002 39,387 38,453 35,591 31,992 29,555 27,335 24.48%
-
Tax Rate 20.38% 20.81% 19.41% 19.29% 20.10% 20.05% 21.45% -
Total Cost 260,266 262,554 262,408 245,358 254,254 255,641 252,083 2.14%
-
Net Worth 202,240 193,212 204,101 194,402 176,375 166,769 172,251 11.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 23,031 23,031 16,239 16,239 16,239 16,239 11,323 60.32%
Div Payout % 60.61% 58.48% 42.23% 45.63% 50.76% 54.95% 41.43% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 202,240 193,212 204,101 194,402 176,375 166,769 172,251 11.26%
NOSH 64,000 63,977 63,981 63,530 62,544 62,460 61,961 2.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.74% 13.04% 12.78% 12.67% 11.18% 10.36% 9.78% -
ROE 18.79% 20.39% 18.84% 18.31% 18.14% 17.72% 15.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 466.04 471.95 470.23 442.23 457.67 456.60 450.96 2.21%
EPS 59.38 61.56 60.10 56.02 51.15 47.32 44.12 21.83%
DPS 36.00 36.00 25.38 25.56 26.00 26.00 18.00 58.53%
NAPS 3.16 3.02 3.19 3.06 2.82 2.67 2.78 8.89%
Adjusted Per Share Value based on latest NOSH - 63,530
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 77.67 78.62 78.34 73.16 74.54 74.26 72.76 4.43%
EPS 9.90 10.26 10.01 9.27 8.33 7.70 7.12 24.50%
DPS 6.00 6.00 4.23 4.23 4.23 4.23 2.95 60.32%
NAPS 0.5266 0.5031 0.5315 0.5062 0.4593 0.4342 0.4485 11.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.30 4.92 5.10 5.95 3.92 3.78 3.28 -
P/RPS 0.92 1.04 1.08 1.35 0.86 0.83 0.73 16.62%
P/EPS 7.24 7.99 8.49 10.62 7.66 7.99 7.43 -1.70%
EY 13.81 12.51 11.78 9.42 13.05 12.52 13.45 1.77%
DY 8.37 7.32 4.98 4.30 6.63 6.88 5.49 32.36%
P/NAPS 1.36 1.63 1.60 1.94 1.39 1.42 1.18 9.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 -
Price 3.12 4.86 5.80 5.05 5.05 3.74 3.88 -
P/RPS 0.67 1.03 1.23 1.14 1.10 0.82 0.86 -15.29%
P/EPS 5.25 7.89 9.65 9.01 9.87 7.90 8.79 -29.01%
EY 19.03 12.67 10.36 11.09 10.13 12.65 11.37 40.83%
DY 11.54 7.41 4.38 5.06 5.15 6.95 4.64 83.26%
P/NAPS 0.99 1.61 1.82 1.65 1.79 1.40 1.40 -20.57%

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