[PIE] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 28.77%
YoY- 54.1%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 267,764 256,188 191,865 148,885 107,201 118,681 149,625 10.18%
PBT 36,828 27,376 16,705 12,736 8,232 11,069 9,122 26.17%
Tax -8,305 -6,626 -5,090 -3,325 -2,125 -3,196 -2,833 19.62%
NP 28,522 20,749 11,614 9,410 6,106 7,873 6,289 28.64%
-
NP to SH 28,522 20,749 11,614 9,410 6,106 7,873 6,289 28.64%
-
Tax Rate 22.55% 24.20% 30.47% 26.11% 25.81% 28.87% 31.06% -
Total Cost 239,241 235,438 180,250 139,474 101,094 110,808 143,336 8.90%
-
Net Worth 175,722 157,621 141,376 128,547 124,854 129,044 126,026 5.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 21,601 15,011 - - - - 5,337 26.22%
Div Payout % 75.74% 72.35% - - - - 84.86% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 175,722 157,621 141,376 128,547 124,854 129,044 126,026 5.69%
NOSH 62,312 62,548 61,736 60,635 60,026 60,020 60,012 0.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.65% 8.10% 6.05% 6.32% 5.70% 6.63% 4.20% -
ROE 16.23% 13.16% 8.22% 7.32% 4.89% 6.10% 4.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 429.71 409.58 310.78 245.54 178.59 197.73 249.32 9.49%
EPS 45.77 33.17 18.81 15.52 10.17 13.12 10.48 27.83%
DPS 34.67 24.00 0.00 0.00 0.00 0.00 8.89 25.44%
NAPS 2.82 2.52 2.29 2.12 2.08 2.15 2.10 5.03%
Adjusted Per Share Value based on latest NOSH - 61,003
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 69.72 66.71 49.96 38.77 27.91 30.90 38.96 10.18%
EPS 7.43 5.40 3.02 2.45 1.59 2.05 1.64 28.61%
DPS 5.62 3.91 0.00 0.00 0.00 0.00 1.39 26.20%
NAPS 0.4576 0.4104 0.3681 0.3347 0.3251 0.336 0.3282 5.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.92 2.47 2.09 2.30 2.05 1.99 1.37 -
P/RPS 0.91 0.60 0.67 0.94 1.15 1.01 0.55 8.75%
P/EPS 8.56 7.45 11.11 14.82 20.15 15.17 13.07 -6.80%
EY 11.68 13.43 9.00 6.75 4.96 6.59 7.65 7.30%
DY 8.84 9.72 0.00 0.00 0.00 0.00 6.49 5.28%
P/NAPS 1.39 0.98 0.91 1.08 0.99 0.93 0.65 13.49%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 17/11/06 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 -
Price 5.05 2.62 2.02 2.34 2.10 2.07 1.67 -
P/RPS 1.18 0.64 0.65 0.95 1.18 1.05 0.67 9.88%
P/EPS 11.03 7.90 10.74 15.08 20.64 15.78 15.94 -5.94%
EY 9.06 12.66 9.31 6.63 4.84 6.34 6.28 6.29%
DY 6.86 9.16 0.00 0.00 0.00 0.00 5.33 4.29%
P/NAPS 1.79 1.04 0.88 1.10 1.01 0.96 0.80 14.35%

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