[PIE] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 20.61%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 191,865 148,885 107,201 118,681 149,625 173,690 0 -100.00%
PBT 16,705 12,736 8,232 11,069 9,122 22,922 0 -100.00%
Tax -5,090 -3,325 -2,125 -3,196 -2,833 -6,372 0 -100.00%
NP 11,614 9,410 6,106 7,873 6,289 16,550 0 -100.00%
-
NP to SH 11,614 9,410 6,106 7,873 6,289 16,550 0 -100.00%
-
Tax Rate 30.47% 26.11% 25.81% 28.87% 31.06% 27.80% - -
Total Cost 180,250 139,474 101,094 110,808 143,336 157,140 0 -100.00%
-
Net Worth 141,376 128,547 124,854 129,044 126,026 119,390 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 5,337 - - -
Div Payout % - - - - 84.86% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 141,376 128,547 124,854 129,044 126,026 119,390 0 -100.00%
NOSH 61,736 60,635 60,026 60,020 60,012 59,995 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.05% 6.32% 5.70% 6.63% 4.20% 9.53% 0.00% -
ROE 8.22% 7.32% 4.89% 6.10% 4.99% 13.86% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 310.78 245.54 178.59 197.73 249.32 289.51 0.00 -100.00%
EPS 18.81 15.52 10.17 13.12 10.48 27.59 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 8.89 0.00 0.00 -
NAPS 2.29 2.12 2.08 2.15 2.10 1.99 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,046
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 49.96 38.77 27.91 30.90 38.96 45.23 0.00 -100.00%
EPS 3.02 2.45 1.59 2.05 1.64 4.31 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.3681 0.3347 0.3251 0.336 0.3282 0.3109 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.09 2.30 2.05 1.99 1.37 2.47 0.00 -
P/RPS 0.67 0.94 1.15 1.01 0.55 0.85 0.00 -100.00%
P/EPS 11.11 14.82 20.15 15.17 13.07 8.95 0.00 -100.00%
EY 9.00 6.75 4.96 6.59 7.65 11.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.91 1.08 0.99 0.93 0.65 1.24 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 31/10/00 - -
Price 2.02 2.34 2.10 2.07 1.67 2.35 0.00 -
P/RPS 0.65 0.95 1.18 1.05 0.67 0.81 0.00 -100.00%
P/EPS 10.74 15.08 20.64 15.78 15.94 8.52 0.00 -100.00%
EY 9.31 6.63 4.84 6.34 6.28 11.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.88 1.10 1.01 0.96 0.80 1.18 0.00 -100.00%

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