[PIE] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.89%
YoY- 59.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 241,162 301,941 285,196 232,087 177,149 137,645 114,898 13.14%
PBT 38,298 49,736 36,968 24,866 16,405 12,656 9,722 25.64%
Tax -7,545 -10,349 -7,413 -4,661 -3,718 -3,808 -3,304 14.74%
NP 30,753 39,387 29,555 20,205 12,687 8,848 6,418 29.81%
-
NP to SH 30,753 39,387 29,555 20,205 12,687 8,848 6,418 29.81%
-
Tax Rate 19.70% 20.81% 20.05% 18.74% 22.66% 30.09% 33.98% -
Total Cost 210,409 262,554 255,641 211,882 164,462 128,797 108,480 11.66%
-
Net Worth 208,533 193,212 166,769 150,980 132,976 125,199 122,878 9.20%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 22,388 23,031 16,239 11,323 74 72 59 168.82%
Div Payout % 72.80% 58.48% 54.95% 56.04% 0.59% 0.82% 0.93% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 208,533 193,212 166,769 150,980 132,976 125,199 122,878 9.20%
NOSH 63,967 63,977 62,460 62,908 61,849 60,776 59,940 1.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.75% 13.04% 10.36% 8.71% 7.16% 6.43% 5.59% -
ROE 14.75% 20.39% 17.72% 13.38% 9.54% 7.07% 5.22% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 377.01 471.95 456.60 368.93 286.42 226.48 191.69 11.92%
EPS 48.08 61.56 47.32 32.12 20.51 14.56 10.71 28.40%
DPS 35.00 36.00 26.00 18.00 0.12 0.12 0.10 165.23%
NAPS 3.26 3.02 2.67 2.40 2.15 2.06 2.05 8.03%
Adjusted Per Share Value based on latest NOSH - 62,908
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 62.80 78.62 74.26 60.43 46.13 35.84 29.92 13.14%
EPS 8.01 10.26 7.70 5.26 3.30 2.30 1.67 29.83%
DPS 5.83 6.00 4.23 2.95 0.02 0.02 0.02 157.27%
NAPS 0.543 0.5031 0.4342 0.3931 0.3463 0.326 0.32 9.20%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.04 4.92 3.78 2.48 2.18 2.29 2.10 -
P/RPS 1.07 1.04 0.83 0.67 0.76 1.01 1.10 -0.45%
P/EPS 8.40 7.99 7.99 7.72 10.63 15.73 19.61 -13.16%
EY 11.90 12.51 12.52 12.95 9.41 6.36 5.10 15.15%
DY 8.66 7.32 6.88 7.26 0.06 0.05 0.05 135.91%
P/NAPS 1.24 1.63 1.42 1.03 1.01 1.11 1.02 3.30%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 08/08/03 -
Price 4.24 4.86 3.74 2.39 2.18 2.23 1.98 -
P/RPS 1.12 1.03 0.82 0.65 0.76 0.98 1.03 1.40%
P/EPS 8.82 7.89 7.90 7.44 10.63 15.32 18.49 -11.59%
EY 11.34 12.67 12.65 13.44 9.41 6.53 5.41 13.11%
DY 8.25 7.41 6.95 7.53 0.06 0.05 0.05 134.01%
P/NAPS 1.30 1.61 1.40 1.00 1.01 1.08 0.97 4.99%

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