[PIE] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.78%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 277,564 203,681 154,123 121,653 119,149 144,384 181,758 7.30%
PBT 32,953 21,321 14,198 10,717 10,800 10,931 24,310 5.19%
Tax -6,791 -4,372 -3,088 -3,280 -3,384 -3,340 -5,924 2.30%
NP 26,162 16,949 11,110 7,437 7,416 7,591 18,386 6.05%
-
NP to SH 26,162 16,949 11,110 7,437 7,416 7,591 18,386 6.05%
-
Tax Rate 20.61% 20.51% 21.75% 30.61% 31.33% 30.56% 24.37% -
Total Cost 251,402 186,732 143,013 114,216 111,733 136,793 163,372 7.44%
-
Net Worth 169,129 149,586 133,101 127,817 130,200 129,017 115,987 6.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,233 7,417 72 60 - 4,002 - -
Div Payout % 42.94% 43.76% 0.66% 0.81% - 52.73% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 169,129 149,586 133,101 127,817 130,200 129,017 115,987 6.48%
NOSH 62,409 61,812 60,776 60,008 60,000 60,007 55,496 1.97%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.43% 8.32% 7.21% 6.11% 6.22% 5.26% 10.12% -
ROE 15.47% 11.33% 8.35% 5.82% 5.70% 5.88% 15.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 444.75 329.51 253.59 202.73 198.58 240.61 327.51 5.22%
EPS 41.92 27.42 18.28 12.39 12.36 12.65 33.13 3.99%
DPS 18.00 12.00 0.12 0.10 0.00 6.67 0.00 -
NAPS 2.71 2.42 2.19 2.13 2.17 2.15 2.09 4.42%
Adjusted Per Share Value based on latest NOSH - 59,978
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 72.27 53.04 40.13 31.68 31.02 37.60 47.33 7.30%
EPS 6.81 4.41 2.89 1.94 1.93 1.98 4.79 6.03%
DPS 2.93 1.93 0.02 0.02 0.00 1.04 0.00 -
NAPS 0.4404 0.3895 0.3466 0.3328 0.339 0.3359 0.302 6.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.00 1.90 2.39 2.05 2.10 1.92 2.10 -
P/RPS 0.67 0.58 0.94 1.01 1.06 0.80 0.64 0.76%
P/EPS 7.16 6.93 13.07 16.54 16.99 15.18 6.34 2.04%
EY 13.97 14.43 7.65 6.05 5.89 6.59 15.78 -2.00%
DY 6.00 6.32 0.05 0.05 0.00 3.47 0.00 -
P/NAPS 1.11 0.79 1.09 0.96 0.97 0.89 1.00 1.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 25/02/05 20/02/04 24/02/03 22/02/02 01/03/01 -
Price 3.20 2.13 2.43 1.93 1.95 1.87 2.07 -
P/RPS 0.72 0.65 0.96 0.95 0.98 0.78 0.63 2.24%
P/EPS 7.63 7.77 13.29 15.57 15.78 14.78 6.25 3.37%
EY 13.10 12.87 7.52 6.42 6.34 6.76 16.00 -3.27%
DY 5.63 5.63 0.05 0.05 0.00 3.57 0.00 -
P/NAPS 1.18 0.88 1.11 0.91 0.90 0.87 0.99 2.96%

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