[PIE] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 135.85%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 98,543 149,164 128,172 120,540 92,134 69,108 53,117 10.83%
PBT 15,444 20,648 15,009 10,994 7,449 5,242 3,304 29.27%
Tax -2,952 -4,973 -3,130 -2,508 -2,219 -1,588 -1,060 18.59%
NP 12,492 15,675 11,879 8,486 5,230 3,654 2,244 33.09%
-
NP to SH 12,492 15,675 11,879 8,486 5,230 3,654 2,244 33.09%
-
Tax Rate 19.11% 24.08% 20.85% 22.81% 29.79% 30.29% 32.08% -
Total Cost 86,051 133,489 116,293 112,054 86,904 65,454 50,873 9.14%
-
Net Worth 208,626 193,297 166,057 149,973 132,444 124,417 122,999 9.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 22,398 23,042 16,170 11,248 73 72 59 168.84%
Div Payout % 179.30% 147.00% 136.13% 132.55% 1.41% 1.98% 2.67% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 208,626 193,297 166,057 149,973 132,444 124,417 122,999 9.19%
NOSH 63,995 64,005 62,193 62,488 61,601 60,396 59,999 1.07%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.68% 10.51% 9.27% 7.04% 5.68% 5.29% 4.22% -
ROE 5.99% 8.11% 7.15% 5.66% 3.95% 2.94% 1.82% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 153.98 233.05 206.09 192.90 149.56 114.42 88.53 9.65%
EPS 19.52 24.49 19.10 13.58 8.49 6.05 3.74 31.67%
DPS 35.00 36.00 26.00 18.00 0.12 0.12 0.10 165.23%
NAPS 3.26 3.02 2.67 2.40 2.15 2.06 2.05 8.03%
Adjusted Per Share Value based on latest NOSH - 62,908
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.66 38.84 33.37 31.39 23.99 17.99 13.83 10.84%
EPS 3.25 4.08 3.09 2.21 1.36 0.95 0.58 33.23%
DPS 5.83 6.00 4.21 2.93 0.02 0.02 0.02 157.27%
NAPS 0.5432 0.5033 0.4324 0.3905 0.3449 0.324 0.3203 9.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.04 4.92 3.78 2.48 2.18 2.29 2.10 -
P/RPS 2.62 2.11 1.83 1.29 1.46 2.00 2.37 1.68%
P/EPS 20.70 20.09 19.79 18.26 25.68 37.85 56.15 -15.30%
EY 4.83 4.98 5.05 5.48 3.89 2.64 1.78 18.08%
DY 8.66 7.32 6.88 7.26 0.06 0.05 0.05 135.91%
P/NAPS 1.24 1.63 1.42 1.03 1.01 1.11 1.02 3.30%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 08/08/03 -
Price 4.24 4.86 3.74 2.39 2.18 2.23 1.98 -
P/RPS 2.75 2.09 1.81 1.24 1.46 1.95 2.24 3.47%
P/EPS 21.72 19.84 19.58 17.60 25.68 36.86 52.94 -13.78%
EY 4.60 5.04 5.11 5.68 3.89 2.71 1.89 15.96%
DY 8.25 7.41 6.95 7.53 0.06 0.05 0.05 134.01%
P/NAPS 1.30 1.61 1.40 1.00 1.01 1.08 0.97 4.99%

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