[PIE] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 207.32%
YoY- 52.77%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 70,096 69,016 63,238 54,076 39,991 27,808 27,421 16.91%
PBT 10,387 8,366 6,197 5,452 3,586 2,857 2,315 28.39%
Tax -2,345 -1,258 -1,309 -1,506 -1,003 -837 -412 33.58%
NP 8,042 7,108 4,888 3,946 2,583 2,020 1,903 27.12%
-
NP to SH 8,042 7,108 4,888 3,946 2,583 2,020 1,903 27.12%
-
Tax Rate 22.58% 15.04% 21.12% 27.62% 27.97% 29.30% 17.80% -
Total Cost 62,054 61,908 58,350 50,130 37,408 25,788 25,518 15.94%
-
Net Worth 193,212 166,769 150,980 132,976 125,199 122,878 126,666 7.28%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 23,031 16,239 11,323 74 72 59 6,003 25.09%
Div Payout % 286.40% 228.47% 231.66% 1.88% 2.82% 2.97% 315.46% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 193,212 166,769 150,980 132,976 125,199 122,878 126,666 7.28%
NOSH 63,977 62,460 62,908 61,849 60,776 59,940 60,031 1.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.47% 10.30% 7.73% 7.30% 6.46% 7.26% 6.94% -
ROE 4.16% 4.26% 3.24% 2.97% 2.06% 1.64% 1.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 109.56 110.50 100.52 87.43 65.80 46.39 45.68 15.68%
EPS 12.57 11.38 7.77 6.38 4.25 3.37 3.17 25.78%
DPS 36.00 26.00 18.00 0.12 0.12 0.10 10.00 23.77%
NAPS 3.02 2.67 2.40 2.15 2.06 2.05 2.11 6.15%
Adjusted Per Share Value based on latest NOSH - 61,849
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 18.25 17.97 16.47 14.08 10.41 7.24 7.14 16.91%
EPS 2.09 1.85 1.27 1.03 0.67 0.53 0.50 26.89%
DPS 6.00 4.23 2.95 0.02 0.02 0.02 1.56 25.14%
NAPS 0.5031 0.4342 0.3931 0.3463 0.326 0.32 0.3298 7.28%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.92 3.78 2.48 2.18 2.29 2.10 2.25 -
P/RPS 4.49 3.42 2.47 2.49 3.48 4.53 4.93 -1.54%
P/EPS 39.14 33.22 31.92 34.17 53.88 62.31 70.98 -9.43%
EY 2.55 3.01 3.13 2.93 1.86 1.60 1.41 10.36%
DY 7.32 6.88 7.26 0.06 0.05 0.05 4.44 8.68%
P/NAPS 1.63 1.42 1.03 1.01 1.11 1.02 1.07 7.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 08/08/03 05/08/02 -
Price 4.86 3.74 2.39 2.18 2.23 1.98 2.12 -
P/RPS 4.44 3.38 2.38 2.49 3.39 4.27 4.64 -0.73%
P/EPS 38.66 32.86 30.76 34.17 52.47 58.75 66.88 -8.72%
EY 2.59 3.04 3.25 2.93 1.91 1.70 1.50 9.52%
DY 7.41 6.95 7.53 0.06 0.05 0.05 4.72 7.79%
P/NAPS 1.61 1.40 1.00 1.01 1.08 0.97 1.00 8.25%

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