[PIE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.08%
YoY- -29.89%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 251,923 186,358 152,917 110,538 121,176 163,709 130,268 11.61%
PBT 29,324 17,175 14,096 8,672 12,391 13,960 17,192 9.30%
Tax -5,524 -4,411 -4,180 -2,516 -3,611 -3,269 -4,779 2.44%
NP 23,800 12,764 9,916 6,156 8,780 10,691 12,413 11.45%
-
NP to SH 23,800 12,764 9,916 6,156 8,780 10,691 12,413 11.45%
-
Tax Rate 18.84% 25.68% 29.65% 29.01% 29.14% 23.42% 27.80% -
Total Cost 228,123 173,594 143,001 104,382 112,396 153,018 117,855 11.63%
-
Net Worth 157,940 142,094 129,327 124,906 129,100 126,081 119,303 4.78%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 11,323 74 72 59 - - - -
Div Payout % 47.58% 0.58% 0.74% 0.97% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 157,940 142,094 129,327 124,906 129,100 126,081 119,303 4.78%
NOSH 62,674 62,049 61,003 60,051 60,046 60,038 59,951 0.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.45% 6.85% 6.48% 5.57% 7.25% 6.53% 9.53% -
ROE 15.07% 8.98% 7.67% 4.93% 6.80% 8.48% 10.40% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 401.95 300.34 250.67 184.07 201.80 272.67 217.29 10.79%
EPS 37.97 20.57 16.25 10.25 14.62 17.81 20.71 10.62%
DPS 18.00 0.12 0.12 0.10 0.00 0.00 0.00 -
NAPS 2.52 2.29 2.12 2.08 2.15 2.10 1.99 4.01%
Adjusted Per Share Value based on latest NOSH - 60,051
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.60 48.53 39.82 28.78 31.55 42.63 33.92 11.61%
EPS 6.20 3.32 2.58 1.60 2.29 2.78 3.23 11.47%
DPS 2.95 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.4113 0.37 0.3368 0.3252 0.3362 0.3283 0.3107 4.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.47 2.09 2.30 2.05 1.99 1.37 2.47 -
P/RPS 0.61 0.70 0.92 1.11 0.99 0.50 1.14 -9.89%
P/EPS 6.50 10.16 14.15 20.00 13.61 7.69 11.93 -9.62%
EY 15.37 9.84 7.07 5.00 7.35 13.00 8.38 10.63%
DY 7.29 0.06 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 1.08 0.99 0.93 0.65 1.24 -3.84%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 - -
Price 2.62 2.02 2.34 2.10 2.07 1.67 0.00 -
P/RPS 0.65 0.67 0.93 1.14 1.03 0.61 0.00 -
P/EPS 6.90 9.82 14.40 20.49 14.16 9.38 0.00 -
EY 14.49 10.18 6.95 4.88 7.06 10.66 0.00 -
DY 6.87 0.06 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 1.10 1.01 0.96 0.80 0.00 -

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