[PIE] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 19.07%
YoY- 41.81%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 80,126 85,423 59,782 42,459 41,252 30,137 32,165 16.42%
PBT 16,476 12,421 8,792 4,646 4,543 2,498 4,089 26.13%
Tax -2,277 -1,821 -554 -593 -1,685 -922 -1,215 11.03%
NP 14,199 10,600 8,238 4,053 2,858 1,576 2,874 30.48%
-
NP to SH 14,199 10,600 8,238 4,053 2,858 1,576 2,874 30.48%
-
Tax Rate 13.82% 14.66% 6.30% 12.76% 37.09% 36.91% 29.71% -
Total Cost 65,927 74,823 51,544 38,406 38,394 28,561 29,291 14.47%
-
Net Worth 194,402 167,988 150,120 133,877 119,956 130,034 129,000 7.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 194,402 167,988 150,120 133,877 119,956 130,034 129,000 7.07%
NOSH 63,530 61,988 62,033 61,131 59,978 59,923 60,000 0.95%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.72% 12.41% 13.78% 9.55% 6.93% 5.23% 8.94% -
ROE 7.30% 6.31% 5.49% 3.03% 2.38% 1.21% 2.23% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 126.12 137.81 96.37 69.46 68.78 50.29 53.61 15.31%
EPS 22.35 17.10 13.28 6.63 4.76 2.63 4.79 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.71 2.42 2.19 2.00 2.17 2.15 6.05%
Adjusted Per Share Value based on latest NOSH - 61,131
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.86 22.24 15.57 11.06 10.74 7.85 8.38 16.40%
EPS 3.70 2.76 2.15 1.06 0.74 0.41 0.75 30.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5062 0.4374 0.3909 0.3486 0.3124 0.3386 0.3359 7.07%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.95 3.00 1.90 2.39 2.05 2.10 1.92 -
P/RPS 4.72 2.18 1.97 3.44 2.98 4.18 3.58 4.71%
P/EPS 26.62 17.54 14.31 36.05 43.02 79.85 40.08 -6.58%
EY 3.76 5.70 6.99 2.77 2.32 1.25 2.49 7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.11 0.79 1.09 1.03 0.97 0.89 13.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 28/02/06 25/02/05 20/02/04 24/02/03 22/02/02 -
Price 5.05 3.20 2.13 2.43 1.93 1.95 1.87 -
P/RPS 4.00 2.32 2.21 3.50 2.81 3.88 3.49 2.29%
P/EPS 22.60 18.71 16.04 36.65 40.50 74.14 39.04 -8.70%
EY 4.43 5.34 6.23 2.73 2.47 1.35 2.56 9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.18 0.88 1.11 0.97 0.90 0.87 11.25%

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