[PIE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.35%
YoY- 81.35%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 85,423 59,782 42,459 41,252 30,137 32,165 51,490 8.79%
PBT 12,421 8,792 4,646 4,543 2,498 4,089 7,118 9.71%
Tax -1,821 -554 -593 -1,685 -922 -1,215 -1,145 8.03%
NP 10,600 8,238 4,053 2,858 1,576 2,874 5,973 10.02%
-
NP to SH 10,600 8,238 4,053 2,858 1,576 2,874 5,973 10.02%
-
Tax Rate 14.66% 6.30% 12.76% 37.09% 36.91% 29.71% 16.09% -
Total Cost 74,823 51,544 38,406 38,394 28,561 29,291 45,517 8.63%
-
Net Worth 167,988 150,120 133,877 119,956 130,034 129,000 116,018 6.36%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 167,988 150,120 133,877 119,956 130,034 129,000 116,018 6.36%
NOSH 61,988 62,033 61,131 59,978 59,923 60,000 55,511 1.85%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.41% 13.78% 9.55% 6.93% 5.23% 8.94% 11.60% -
ROE 6.31% 5.49% 3.03% 2.38% 1.21% 2.23% 5.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 137.81 96.37 69.46 68.78 50.29 53.61 92.76 6.81%
EPS 17.10 13.28 6.63 4.76 2.63 4.79 10.76 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.42 2.19 2.00 2.17 2.15 2.09 4.42%
Adjusted Per Share Value based on latest NOSH - 59,978
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.24 15.57 11.06 10.74 7.85 8.38 13.41 8.79%
EPS 2.76 2.15 1.06 0.74 0.41 0.75 1.56 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4374 0.3909 0.3486 0.3124 0.3386 0.3359 0.3021 6.35%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.00 1.90 2.39 2.05 2.10 1.92 2.10 -
P/RPS 2.18 1.97 3.44 2.98 4.18 3.58 2.26 -0.59%
P/EPS 17.54 14.31 36.05 43.02 79.85 40.08 19.52 -1.76%
EY 5.70 6.99 2.77 2.32 1.25 2.49 5.12 1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.79 1.09 1.03 0.97 0.89 1.00 1.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 25/02/05 20/02/04 24/02/03 22/02/02 01/03/01 -
Price 3.20 2.13 2.43 1.93 1.95 1.87 2.07 -
P/RPS 2.32 2.21 3.50 2.81 3.88 3.49 2.23 0.66%
P/EPS 18.71 16.04 36.65 40.50 74.14 39.04 19.24 -0.46%
EY 5.34 6.23 2.73 2.47 1.35 2.56 5.20 0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.88 1.11 0.97 0.90 0.87 0.99 2.96%

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