[PIE] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.39%
YoY- 30.58%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 154,124 152,917 137,645 125,462 121,653 110,538 114,898 21.52%
PBT 14,199 14,096 12,656 11,927 10,717 8,672 9,722 28.57%
Tax -3,088 -4,180 -3,808 -3,642 -3,279 -2,516 -3,304 -4.38%
NP 11,111 9,916 8,848 8,285 7,438 6,156 6,418 43.93%
-
NP to SH 11,111 9,916 8,848 8,285 7,438 6,156 6,418 43.93%
-
Tax Rate 21.75% 29.65% 30.09% 30.54% 30.60% 29.01% 33.98% -
Total Cost 143,013 143,001 128,797 117,177 114,215 104,382 108,480 20.13%
-
Net Worth 133,877 129,327 125,199 128,760 119,956 124,906 122,878 5.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 72 72 72 59 59 59 59 14.12%
Div Payout % 0.66% 0.74% 0.82% 0.72% 0.81% 0.97% 0.93% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 133,877 129,327 125,199 128,760 119,956 124,906 122,878 5.85%
NOSH 61,131 61,003 60,776 60,168 59,978 60,051 59,940 1.31%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.21% 6.48% 6.43% 6.60% 6.11% 5.57% 5.59% -
ROE 8.30% 7.67% 7.07% 6.43% 6.20% 4.93% 5.22% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 252.12 250.67 226.48 208.52 202.83 184.07 191.69 19.94%
EPS 18.18 16.25 14.56 13.77 12.40 10.25 10.71 42.07%
DPS 0.12 0.12 0.12 0.10 0.10 0.10 0.10 12.86%
NAPS 2.19 2.12 2.06 2.14 2.00 2.08 2.05 4.48%
Adjusted Per Share Value based on latest NOSH - 60,168
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 40.13 39.82 35.84 32.67 31.68 28.78 29.92 21.51%
EPS 2.89 2.58 2.30 2.16 1.94 1.60 1.67 43.90%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.3486 0.3368 0.326 0.3353 0.3124 0.3252 0.32 5.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.39 2.30 2.29 2.25 2.05 2.05 2.10 -
P/RPS 0.95 0.92 1.01 1.08 1.01 1.11 1.10 -9.27%
P/EPS 13.15 14.15 15.73 16.34 16.53 20.00 19.61 -23.29%
EY 7.60 7.07 6.36 6.12 6.05 5.00 5.10 30.30%
DY 0.05 0.05 0.05 0.04 0.05 0.05 0.05 0.00%
P/NAPS 1.09 1.08 1.11 1.05 1.03 0.99 1.02 4.50%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 22/10/04 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 -
Price 2.43 2.34 2.23 2.17 1.93 2.10 1.98 -
P/RPS 0.96 0.93 0.98 1.04 0.95 1.14 1.03 -4.56%
P/EPS 13.37 14.40 15.32 15.76 15.56 20.49 18.49 -19.35%
EY 7.48 6.95 6.53 6.35 6.43 4.88 5.41 23.98%
DY 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
P/NAPS 1.11 1.10 1.08 1.01 0.97 1.01 0.97 9.35%

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