[PIE] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -15.2%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 121,653 110,538 114,898 114,511 119,148 121,176 135,274 -6.81%
PBT 10,717 8,672 9,722 9,180 10,800 12,391 10,633 0.52%
Tax -3,279 -2,516 -3,304 -2,835 -3,318 -3,611 -2,901 8.48%
NP 7,438 6,156 6,418 6,345 7,482 8,780 7,732 -2.54%
-
NP to SH 7,438 6,156 6,418 6,345 7,482 8,780 7,732 -2.54%
-
Tax Rate 30.60% 29.01% 33.98% 30.88% 30.72% 29.14% 27.28% -
Total Cost 114,215 104,382 108,480 108,166 111,666 112,396 127,542 -7.07%
-
Net Worth 119,956 124,906 122,878 127,740 130,034 129,100 126,666 -3.55%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 59 59 59 - - - - -
Div Payout % 0.81% 0.97% 0.93% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 119,956 124,906 122,878 127,740 130,034 129,100 126,666 -3.55%
NOSH 59,978 60,051 59,940 60,540 59,923 60,046 60,031 -0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.11% 5.57% 5.59% 5.54% 6.28% 7.25% 5.72% -
ROE 6.20% 4.93% 5.22% 4.97% 5.75% 6.80% 6.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 202.83 184.07 191.69 189.15 198.83 201.80 225.34 -6.75%
EPS 12.40 10.25 10.71 10.48 12.49 14.62 12.88 -2.49%
DPS 0.10 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.08 2.05 2.11 2.17 2.15 2.11 -3.49%
Adjusted Per Share Value based on latest NOSH - 60,540
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.68 28.78 29.92 29.82 31.02 31.55 35.22 -6.80%
EPS 1.94 1.60 1.67 1.65 1.95 2.29 2.01 -2.32%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.3124 0.3252 0.32 0.3326 0.3386 0.3362 0.3298 -3.53%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.05 2.05 2.10 1.84 2.10 1.99 2.25 -
P/RPS 1.01 1.11 1.10 0.97 1.06 0.99 1.00 0.66%
P/EPS 16.53 20.00 19.61 17.56 16.82 13.61 17.47 -3.61%
EY 6.05 5.00 5.10 5.70 5.95 7.35 5.72 3.79%
DY 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 1.02 0.87 0.97 0.93 1.07 -2.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 08/11/02 05/08/02 -
Price 1.93 2.10 1.98 1.89 1.95 2.07 2.12 -
P/RPS 0.95 1.14 1.03 1.00 0.98 1.03 0.94 0.70%
P/EPS 15.56 20.49 18.49 18.03 15.62 14.16 16.46 -3.66%
EY 6.43 4.88 5.41 5.55 6.40 7.06 6.08 3.79%
DY 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.97 0.90 0.90 0.96 1.00 -2.00%

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