[PIE] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.98%
YoY- 45.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 72,337 52,582 70,096 69,016 63,238 54,076 39,991 10.37%
PBT 5,524 8,532 10,387 8,366 6,197 5,452 3,586 7.46%
Tax -1,059 -1,905 -2,345 -1,258 -1,309 -1,506 -1,003 0.90%
NP 4,465 6,627 8,042 7,108 4,888 3,946 2,583 9.54%
-
NP to SH 4,465 6,627 8,042 7,108 4,888 3,946 2,583 9.54%
-
Tax Rate 19.17% 22.33% 22.58% 15.04% 21.12% 27.62% 27.97% -
Total Cost 67,872 45,955 62,054 61,908 58,350 50,130 37,408 10.43%
-
Net Worth 216,213 208,533 193,212 166,769 150,980 132,976 125,199 9.52%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 22,388 22,388 23,031 16,239 11,323 74 72 160.17%
Div Payout % 501.43% 337.84% 286.40% 228.47% 231.66% 1.88% 2.82% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 216,213 208,533 193,212 166,769 150,980 132,976 125,199 9.52%
NOSH 63,968 63,967 63,977 62,460 62,908 61,849 60,776 0.85%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.17% 12.60% 11.47% 10.30% 7.73% 7.30% 6.46% -
ROE 2.07% 3.18% 4.16% 4.26% 3.24% 2.97% 2.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 113.08 82.20 109.56 110.50 100.52 87.43 65.80 9.43%
EPS 6.98 10.36 12.57 11.38 7.77 6.38 4.25 8.61%
DPS 35.00 35.00 36.00 26.00 18.00 0.12 0.12 157.41%
NAPS 3.38 3.26 3.02 2.67 2.40 2.15 2.06 8.59%
Adjusted Per Share Value based on latest NOSH - 62,460
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.84 13.69 18.25 17.97 16.47 14.08 10.41 10.38%
EPS 1.16 1.73 2.09 1.85 1.27 1.03 0.67 9.57%
DPS 5.83 5.83 6.00 4.23 2.95 0.02 0.02 157.38%
NAPS 0.563 0.543 0.5031 0.4342 0.3931 0.3463 0.326 9.52%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.11 4.04 4.92 3.78 2.48 2.18 2.29 -
P/RPS 3.63 4.91 4.49 3.42 2.47 2.49 3.48 0.70%
P/EPS 58.88 39.00 39.14 33.22 31.92 34.17 53.88 1.48%
EY 1.70 2.56 2.55 3.01 3.13 2.93 1.86 -1.48%
DY 8.52 8.66 7.32 6.88 7.26 0.06 0.05 135.36%
P/NAPS 1.22 1.24 1.63 1.42 1.03 1.01 1.11 1.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 06/08/10 10/08/09 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 -
Price 4.16 4.24 4.86 3.74 2.39 2.18 2.23 -
P/RPS 3.68 5.16 4.44 3.38 2.38 2.49 3.39 1.37%
P/EPS 59.60 40.93 38.66 32.86 30.76 34.17 52.47 2.14%
EY 1.68 2.44 2.59 3.04 3.25 2.93 1.91 -2.11%
DY 8.41 8.25 7.41 6.95 7.53 0.06 0.05 134.85%
P/NAPS 1.23 1.30 1.61 1.40 1.00 1.01 1.08 2.19%

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