[PIE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.48%
YoY- 41.9%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 280,949 286,246 285,196 279,418 277,564 251,923 232,087 13.54%
PBT 44,097 40,042 36,968 34,799 32,953 29,324 24,866 46.35%
Tax -8,506 -8,050 -7,413 -7,464 -6,791 -5,524 -4,661 49.17%
NP 35,591 31,992 29,555 27,335 26,162 23,800 20,205 45.70%
-
NP to SH 35,591 31,992 29,555 27,335 26,162 23,800 20,205 45.70%
-
Tax Rate 19.29% 20.10% 20.05% 21.45% 20.61% 18.84% 18.74% -
Total Cost 245,358 254,254 255,641 252,083 251,402 228,123 211,882 10.24%
-
Net Worth 194,402 176,375 166,769 172,251 167,988 157,940 150,980 18.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,239 16,239 16,239 11,323 11,323 11,323 11,323 27.09%
Div Payout % 45.63% 50.76% 54.95% 41.43% 43.28% 47.58% 56.04% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 194,402 176,375 166,769 172,251 167,988 157,940 150,980 18.30%
NOSH 63,530 62,544 62,460 61,961 61,988 62,674 62,908 0.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.67% 11.18% 10.36% 9.78% 9.43% 9.45% 8.71% -
ROE 18.31% 18.14% 17.72% 15.87% 15.57% 15.07% 13.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 442.23 457.67 456.60 450.96 447.77 401.95 368.93 12.80%
EPS 56.02 51.15 47.32 44.12 42.20 37.97 32.12 44.74%
DPS 25.56 26.00 26.00 18.00 18.00 18.00 18.00 26.25%
NAPS 3.06 2.82 2.67 2.78 2.71 2.52 2.40 17.52%
Adjusted Per Share Value based on latest NOSH - 61,961
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 73.16 74.54 74.26 72.76 72.27 65.60 60.43 13.55%
EPS 9.27 8.33 7.70 7.12 6.81 6.20 5.26 45.75%
DPS 4.23 4.23 4.23 2.95 2.95 2.95 2.95 27.07%
NAPS 0.5062 0.4593 0.4342 0.4485 0.4374 0.4113 0.3931 18.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.95 3.92 3.78 3.28 3.00 2.47 2.48 -
P/RPS 1.35 0.86 0.83 0.73 0.67 0.61 0.67 59.32%
P/EPS 10.62 7.66 7.99 7.43 7.11 6.50 7.72 23.61%
EY 9.42 13.05 12.52 13.45 14.07 15.37 12.95 -19.07%
DY 4.30 6.63 6.88 5.49 6.00 7.29 7.26 -29.40%
P/NAPS 1.94 1.39 1.42 1.18 1.11 0.98 1.03 52.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 -
Price 5.05 5.05 3.74 3.88 3.20 2.62 2.39 -
P/RPS 1.14 1.10 0.82 0.86 0.71 0.65 0.65 45.28%
P/EPS 9.01 9.87 7.90 8.79 7.58 6.90 7.44 13.57%
EY 11.09 10.13 12.65 11.37 13.19 14.49 13.44 -11.99%
DY 5.06 5.15 6.95 4.64 5.63 6.87 7.53 -23.22%
P/NAPS 1.65 1.79 1.40 1.40 1.18 1.04 1.00 39.50%

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