[PIE] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.93%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 291,784 280,949 277,564 203,681 154,123 121,653 119,149 16.08%
PBT 43,503 44,097 32,953 21,321 14,198 10,717 10,800 26.11%
Tax -9,567 -8,506 -6,791 -4,372 -3,088 -3,280 -3,384 18.89%
NP 33,936 35,591 26,162 16,949 11,110 7,437 7,416 28.81%
-
NP to SH 33,936 35,591 26,162 16,949 11,110 7,437 7,416 28.81%
-
Tax Rate 21.99% 19.29% 20.61% 20.51% 21.75% 30.61% 31.33% -
Total Cost 257,848 245,358 251,402 186,732 143,013 114,216 111,733 14.94%
-
Net Worth 211,859 191,605 169,129 149,586 133,101 127,817 130,200 8.44%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 23,042 16,280 11,233 7,417 72 60 - -
Div Payout % 67.90% 45.74% 42.94% 43.76% 0.66% 0.81% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 211,859 191,605 169,129 149,586 133,101 127,817 130,200 8.44%
NOSH 64,006 62,616 62,409 61,812 60,776 60,008 60,000 1.08%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.63% 12.67% 9.43% 8.32% 7.21% 6.11% 6.22% -
ROE 16.02% 18.58% 15.47% 11.33% 8.35% 5.82% 5.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 455.87 448.68 444.75 329.51 253.59 202.73 198.58 14.84%
EPS 53.02 56.84 41.92 27.42 18.28 12.39 12.36 27.44%
DPS 36.00 26.00 18.00 12.00 0.12 0.10 0.00 -
NAPS 3.31 3.06 2.71 2.42 2.19 2.13 2.17 7.28%
Adjusted Per Share Value based on latest NOSH - 62,033
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 75.98 73.16 72.27 53.04 40.13 31.68 31.02 16.08%
EPS 8.84 9.27 6.81 4.41 2.89 1.94 1.93 28.83%
DPS 6.00 4.24 2.93 1.93 0.02 0.02 0.00 -
NAPS 0.5517 0.4989 0.4404 0.3895 0.3466 0.3328 0.339 8.44%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.78 5.95 3.00 1.90 2.39 2.05 2.10 -
P/RPS 0.83 1.33 0.67 0.58 0.94 1.01 1.06 -3.99%
P/EPS 7.13 10.47 7.16 6.93 13.07 16.54 16.99 -13.46%
EY 14.03 9.55 13.97 14.43 7.65 6.05 5.89 15.54%
DY 9.52 4.37 6.00 6.32 0.05 0.05 0.00 -
P/NAPS 1.14 1.94 1.11 0.79 1.09 0.96 0.97 2.72%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 25/02/08 26/02/07 28/02/06 25/02/05 20/02/04 24/02/03 -
Price 3.40 5.05 3.20 2.13 2.43 1.93 1.95 -
P/RPS 0.75 1.13 0.72 0.65 0.96 0.95 0.98 -4.35%
P/EPS 6.41 8.88 7.63 7.77 13.29 15.57 15.78 -13.93%
EY 15.59 11.26 13.10 12.87 7.52 6.42 6.34 16.16%
DY 10.59 5.15 5.63 5.63 0.05 0.05 0.00 -
P/NAPS 1.03 1.65 1.18 0.88 1.11 0.91 0.90 2.27%

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