[PIE] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 136.66%
YoY- 103.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 73,641 80,126 85,423 59,782 42,459 41,252 30,137 16.04%
PBT 12,249 16,476 12,421 8,792 4,646 4,543 2,498 30.31%
Tax -2,117 -2,277 -1,821 -554 -593 -1,685 -922 14.84%
NP 10,132 14,199 10,600 8,238 4,053 2,858 1,576 36.32%
-
NP to SH 10,132 14,199 10,600 8,238 4,053 2,858 1,576 36.32%
-
Tax Rate 17.28% 13.82% 14.66% 6.30% 12.76% 37.09% 36.91% -
Total Cost 63,509 65,927 74,823 51,544 38,406 38,394 28,561 14.23%
-
Net Worth 211,856 194,402 167,988 150,120 133,877 119,956 130,034 8.46%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 211,856 194,402 167,988 150,120 133,877 119,956 130,034 8.46%
NOSH 64,005 63,530 61,988 62,033 61,131 59,978 59,923 1.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.76% 17.72% 12.41% 13.78% 9.55% 6.93% 5.23% -
ROE 4.78% 7.30% 6.31% 5.49% 3.03% 2.38% 1.21% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 115.05 126.12 137.81 96.37 69.46 68.78 50.29 14.77%
EPS 15.83 22.35 17.10 13.28 6.63 4.76 2.63 34.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.06 2.71 2.42 2.19 2.00 2.17 7.28%
Adjusted Per Share Value based on latest NOSH - 62,033
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.18 20.86 22.24 15.57 11.06 10.74 7.85 16.03%
EPS 2.64 3.70 2.76 2.15 1.06 0.74 0.41 36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.5062 0.4374 0.3909 0.3486 0.3124 0.3386 8.46%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.78 5.95 3.00 1.90 2.39 2.05 2.10 -
P/RPS 3.29 4.72 2.18 1.97 3.44 2.98 4.18 -3.90%
P/EPS 23.88 26.62 17.54 14.31 36.05 43.02 79.85 -18.20%
EY 4.19 3.76 5.70 6.99 2.77 2.32 1.25 22.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.94 1.11 0.79 1.09 1.03 0.97 2.72%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 25/02/08 26/02/07 28/02/06 25/02/05 20/02/04 24/02/03 -
Price 3.40 5.05 3.20 2.13 2.43 1.93 1.95 -
P/RPS 2.96 4.00 2.32 2.21 3.50 2.81 3.88 -4.40%
P/EPS 21.48 22.60 18.71 16.04 36.65 40.50 74.14 -18.63%
EY 4.66 4.43 5.34 6.23 2.73 2.47 1.35 22.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.65 1.18 0.88 1.11 0.97 0.90 2.27%

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