[PIE] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 36.07%
YoY- -22.44%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 256,188 191,865 148,885 107,201 118,681 149,625 173,690 6.68%
PBT 27,376 16,705 12,736 8,232 11,069 9,122 22,922 3.00%
Tax -6,626 -5,090 -3,325 -2,125 -3,196 -2,833 -6,372 0.65%
NP 20,749 11,614 9,410 6,106 7,873 6,289 16,550 3.83%
-
NP to SH 20,749 11,614 9,410 6,106 7,873 6,289 16,550 3.83%
-
Tax Rate 24.20% 30.47% 26.11% 25.81% 28.87% 31.06% 27.80% -
Total Cost 235,438 180,250 139,474 101,094 110,808 143,336 157,140 6.96%
-
Net Worth 157,621 141,376 128,547 124,854 129,044 126,026 119,390 4.73%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 15,011 - - - - 5,337 - -
Div Payout % 72.35% - - - - 84.86% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 157,621 141,376 128,547 124,854 129,044 126,026 119,390 4.73%
NOSH 62,548 61,736 60,635 60,026 60,020 60,012 59,995 0.69%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.10% 6.05% 6.32% 5.70% 6.63% 4.20% 9.53% -
ROE 13.16% 8.22% 7.32% 4.89% 6.10% 4.99% 13.86% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 409.58 310.78 245.54 178.59 197.73 249.32 289.51 5.95%
EPS 33.17 18.81 15.52 10.17 13.12 10.48 27.59 3.11%
DPS 24.00 0.00 0.00 0.00 0.00 8.89 0.00 -
NAPS 2.52 2.29 2.12 2.08 2.15 2.10 1.99 4.01%
Adjusted Per Share Value based on latest NOSH - 60,051
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.71 49.96 38.77 27.91 30.90 38.96 45.23 6.68%
EPS 5.40 3.02 2.45 1.59 2.05 1.64 4.31 3.82%
DPS 3.91 0.00 0.00 0.00 0.00 1.39 0.00 -
NAPS 0.4104 0.3681 0.3347 0.3251 0.336 0.3282 0.3109 4.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.47 2.09 2.30 2.05 1.99 1.37 2.47 -
P/RPS 0.60 0.67 0.94 1.15 1.01 0.55 0.85 -5.63%
P/EPS 7.45 11.11 14.82 20.15 15.17 13.07 8.95 -3.00%
EY 13.43 9.00 6.75 4.96 6.59 7.65 11.17 3.11%
DY 9.72 0.00 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.98 0.91 1.08 0.99 0.93 0.65 1.24 -3.84%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 31/10/00 -
Price 2.62 2.02 2.34 2.10 2.07 1.67 2.35 -
P/RPS 0.64 0.65 0.95 1.18 1.05 0.67 0.81 -3.84%
P/EPS 7.90 10.74 15.08 20.64 15.78 15.94 8.52 -1.25%
EY 12.66 9.31 6.63 4.84 6.34 6.28 11.74 1.26%
DY 9.16 0.00 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 1.04 0.88 1.10 1.01 0.96 0.80 1.18 -2.08%

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