[PIE] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.93%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 197,086 298,328 256,344 241,080 184,268 138,216 106,234 10.83%
PBT 30,888 41,296 30,018 21,988 14,898 10,484 6,608 29.27%
Tax -5,904 -9,946 -6,260 -5,016 -4,438 -3,176 -2,120 18.59%
NP 24,984 31,350 23,758 16,972 10,460 7,308 4,488 33.09%
-
NP to SH 24,984 31,350 23,758 16,972 10,460 7,308 4,488 33.09%
-
Tax Rate 19.11% 24.08% 20.85% 22.81% 29.79% 30.29% 32.08% -
Total Cost 172,102 266,978 232,586 224,108 173,808 130,908 101,746 9.14%
-
Net Worth 208,626 193,297 166,057 149,973 132,444 124,417 122,999 9.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 44,797 46,084 32,340 22,496 147 144 119 168.46%
Div Payout % 179.30% 147.00% 136.13% 132.55% 1.41% 1.98% 2.67% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 208,626 193,297 166,057 149,973 132,444 124,417 122,999 9.19%
NOSH 63,995 64,005 62,193 62,488 61,601 60,396 59,999 1.07%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.68% 10.51% 9.27% 7.04% 5.68% 5.29% 4.22% -
ROE 11.98% 16.22% 14.31% 11.32% 7.90% 5.87% 3.65% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 307.97 466.10 412.17 385.80 299.13 228.85 177.06 9.65%
EPS 39.04 48.98 38.20 27.16 16.98 12.10 7.48 31.67%
DPS 70.00 72.00 52.00 36.00 0.24 0.24 0.20 165.23%
NAPS 3.26 3.02 2.67 2.40 2.15 2.06 2.05 8.03%
Adjusted Per Share Value based on latest NOSH - 62,908
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 51.32 77.68 66.75 62.77 47.98 35.99 27.66 10.84%
EPS 6.51 8.16 6.19 4.42 2.72 1.90 1.17 33.08%
DPS 11.66 12.00 8.42 5.86 0.04 0.04 0.03 169.89%
NAPS 0.5432 0.5033 0.4324 0.3905 0.3449 0.324 0.3203 9.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.04 4.92 3.78 2.48 2.18 2.29 2.10 -
P/RPS 1.31 1.06 0.92 0.64 0.73 1.00 1.19 1.61%
P/EPS 10.35 10.04 9.90 9.13 12.84 18.93 28.07 -15.30%
EY 9.66 9.96 10.11 10.95 7.79 5.28 3.56 18.08%
DY 17.33 14.63 13.76 14.52 0.11 0.10 0.10 135.93%
P/NAPS 1.24 1.63 1.42 1.03 1.01 1.11 1.02 3.30%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 08/08/03 -
Price 4.24 4.86 3.74 2.39 2.18 2.23 1.98 -
P/RPS 1.38 1.04 0.91 0.62 0.73 0.97 1.12 3.53%
P/EPS 10.86 9.92 9.79 8.80 12.84 18.43 26.47 -13.78%
EY 9.21 10.08 10.21 11.36 7.79 5.43 3.78 15.98%
DY 16.51 14.81 13.90 15.06 0.11 0.11 0.10 134.03%
P/NAPS 1.30 1.61 1.40 1.00 1.01 1.08 0.97 4.99%

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