[PIE] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 44.76%
YoY- 103.27%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 58,124 68,978 72,651 71,601 51,765 42,556 27,284 13.42%
PBT 7,798 10,604 12,612 9,538 5,080 4,310 2,870 18.10%
Tax -2,308 -2,476 -3,099 -2,462 -1,599 -906 -534 27.60%
NP 5,490 8,128 9,513 7,076 3,481 3,404 2,336 15.29%
-
NP to SH 5,490 8,128 9,513 7,076 3,481 3,404 2,336 15.29%
-
Tax Rate 29.60% 23.35% 24.57% 25.81% 31.48% 21.02% 18.61% -
Total Cost 52,634 60,850 63,138 64,525 48,284 39,152 24,948 13.23%
-
Net Worth 213,713 202,240 176,375 157,940 142,094 129,327 124,906 9.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 213,713 202,240 176,375 157,940 142,094 129,327 124,906 9.35%
NOSH 63,986 64,000 62,544 62,674 62,049 61,003 60,051 1.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.45% 11.78% 13.09% 9.88% 6.72% 8.00% 8.56% -
ROE 2.57% 4.02% 5.39% 4.48% 2.45% 2.63% 1.87% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 90.84 107.78 116.16 114.24 83.42 69.76 45.43 12.23%
EPS 8.58 12.70 15.21 11.29 5.61 5.58 3.89 14.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.16 2.82 2.52 2.29 2.12 2.08 8.20%
Adjusted Per Share Value based on latest NOSH - 62,674
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.13 17.96 18.92 18.64 13.48 11.08 7.10 13.42%
EPS 1.43 2.12 2.48 1.84 0.91 0.89 0.61 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5565 0.5266 0.4593 0.4113 0.37 0.3368 0.3252 9.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.29 4.30 3.92 2.47 2.09 2.30 2.05 -
P/RPS 4.72 3.99 3.37 2.16 2.51 3.30 4.51 0.76%
P/EPS 50.00 33.86 25.77 21.88 37.25 41.22 52.70 -0.87%
EY 2.00 2.95 3.88 4.57 2.68 2.43 1.90 0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.36 1.39 0.98 0.91 1.08 0.99 4.37%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 06/11/09 14/11/08 19/11/07 17/11/06 11/11/05 22/10/04 03/11/03 -
Price 4.26 3.12 5.05 2.62 2.02 2.34 2.10 -
P/RPS 4.69 2.89 4.35 2.29 2.42 3.35 4.62 0.25%
P/EPS 49.65 24.57 33.20 23.21 36.01 41.94 53.98 -1.38%
EY 2.01 4.07 3.01 4.31 2.78 2.38 1.85 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.99 1.79 1.04 0.88 1.10 1.01 4.02%

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