[PIE] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 2.04%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 119,148 121,176 135,274 141,248 144,384 163,709 160,115 -17.83%
PBT 10,800 12,391 10,633 11,069 10,931 13,960 16,962 -25.92%
Tax -3,318 -3,611 -2,901 -3,322 -3,339 -3,269 -4,116 -13.34%
NP 7,482 8,780 7,732 7,747 7,592 10,691 12,846 -30.18%
-
NP to SH 7,482 8,780 7,732 7,747 7,592 10,691 12,846 -30.18%
-
Tax Rate 30.72% 29.14% 27.28% 30.01% 30.55% 23.42% 24.27% -
Total Cost 111,666 112,396 127,542 133,501 136,792 153,018 147,269 -16.80%
-
Net Worth 130,034 129,100 126,666 130,104 129,000 126,081 128,400 0.84%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 130,034 129,100 126,666 130,104 129,000 126,081 128,400 0.84%
NOSH 59,923 60,046 60,031 59,955 60,000 60,038 60,000 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.28% 7.25% 5.72% 5.48% 5.26% 6.53% 8.02% -
ROE 5.75% 6.80% 6.10% 5.95% 5.89% 8.48% 10.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 198.83 201.80 225.34 235.59 240.64 272.67 266.86 -17.76%
EPS 12.49 14.62 12.88 12.92 12.65 17.81 21.41 -30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.15 2.11 2.17 2.15 2.10 2.14 0.92%
Adjusted Per Share Value based on latest NOSH - 59,955
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.02 31.55 35.22 36.78 37.60 42.63 41.69 -17.84%
EPS 1.95 2.29 2.01 2.02 1.98 2.78 3.34 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3386 0.3362 0.3298 0.3388 0.3359 0.3283 0.3343 0.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.10 1.99 2.25 2.36 1.92 1.37 1.75 -
P/RPS 1.06 0.99 1.00 1.00 0.80 0.50 0.66 37.02%
P/EPS 16.82 13.61 17.47 18.26 15.17 7.69 8.17 61.62%
EY 5.95 7.35 5.72 5.48 6.59 13.00 12.23 -38.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 1.07 1.09 0.89 0.65 0.82 11.81%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 08/11/02 05/08/02 06/05/02 22/02/02 19/11/01 21/08/01 -
Price 1.95 2.07 2.12 2.30 1.87 1.67 1.83 -
P/RPS 0.98 1.03 0.94 0.98 0.78 0.61 0.69 26.27%
P/EPS 15.62 14.16 16.46 17.80 14.78 9.38 8.55 49.27%
EY 6.40 7.06 6.08 5.62 6.77 10.66 11.70 -33.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.96 1.00 1.06 0.87 0.80 0.86 3.06%

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