[PIE] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.12%
YoY- 46.28%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 269,103 241,162 301,941 285,196 232,087 177,149 137,645 11.81%
PBT 32,054 38,298 49,736 36,968 24,866 16,405 12,656 16.74%
Tax -8,012 -7,545 -10,349 -7,413 -4,661 -3,718 -3,808 13.19%
NP 24,042 30,753 39,387 29,555 20,205 12,687 8,848 18.11%
-
NP to SH 24,042 30,753 39,387 29,555 20,205 12,687 8,848 18.11%
-
Tax Rate 25.00% 19.70% 20.81% 20.05% 18.74% 22.66% 30.09% -
Total Cost 245,061 210,409 262,554 255,641 211,882 164,462 128,797 11.31%
-
Net Worth 216,213 208,533 193,212 166,769 150,980 132,976 125,199 9.52%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 22,388 22,388 23,031 16,239 11,323 74 72 160.17%
Div Payout % 93.12% 72.80% 58.48% 54.95% 56.04% 0.59% 0.82% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 216,213 208,533 193,212 166,769 150,980 132,976 125,199 9.52%
NOSH 63,968 63,967 63,977 62,460 62,908 61,849 60,776 0.85%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.93% 12.75% 13.04% 10.36% 8.71% 7.16% 6.43% -
ROE 11.12% 14.75% 20.39% 17.72% 13.38% 9.54% 7.07% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 420.68 377.01 471.95 456.60 368.93 286.42 226.48 10.86%
EPS 37.58 48.08 61.56 47.32 32.12 20.51 14.56 17.11%
DPS 35.00 35.00 36.00 26.00 18.00 0.12 0.12 157.41%
NAPS 3.38 3.26 3.02 2.67 2.40 2.15 2.06 8.59%
Adjusted Per Share Value based on latest NOSH - 62,460
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.07 62.80 78.62 74.26 60.43 46.13 35.84 11.81%
EPS 6.26 8.01 10.26 7.70 5.26 3.30 2.30 18.15%
DPS 5.83 5.83 6.00 4.23 2.95 0.02 0.02 157.38%
NAPS 0.563 0.543 0.5031 0.4342 0.3931 0.3463 0.326 9.52%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.11 4.04 4.92 3.78 2.48 2.18 2.29 -
P/RPS 0.98 1.07 1.04 0.83 0.67 0.76 1.01 -0.50%
P/EPS 10.94 8.40 7.99 7.99 7.72 10.63 15.73 -5.87%
EY 9.14 11.90 12.51 12.52 12.95 9.41 6.36 6.22%
DY 8.52 8.66 7.32 6.88 7.26 0.06 0.05 135.36%
P/NAPS 1.22 1.24 1.63 1.42 1.03 1.01 1.11 1.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 06/08/10 10/08/09 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 -
Price 4.16 4.24 4.86 3.74 2.39 2.18 2.23 -
P/RPS 0.99 1.12 1.03 0.82 0.65 0.76 0.98 0.16%
P/EPS 11.07 8.82 7.89 7.90 7.44 10.63 15.32 -5.26%
EY 9.03 11.34 12.67 12.65 13.44 9.41 6.53 5.54%
DY 8.41 8.25 7.41 6.95 7.53 0.06 0.05 134.85%
P/NAPS 1.23 1.30 1.61 1.40 1.00 1.01 1.08 2.19%

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