[PIE] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.25%
YoY- 36.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 287,202 225,902 291,783 280,949 277,564 203,681 154,124 10.92%
PBT 31,132 33,205 43,501 44,097 32,953 21,321 14,199 13.97%
Tax -5,469 -7,923 -9,566 -8,506 -6,791 -4,372 -3,088 9.98%
NP 25,663 25,282 33,935 35,591 26,162 16,949 11,111 14.96%
-
NP to SH 25,663 25,282 33,935 35,591 26,162 16,949 11,111 14.96%
-
Tax Rate 17.57% 23.86% 21.99% 19.29% 20.61% 20.51% 21.75% -
Total Cost 261,539 200,620 257,848 245,358 251,402 186,732 143,013 10.57%
-
Net Worth 233,509 222,616 211,856 194,402 167,988 150,120 133,877 9.71%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 22,388 22,388 23,031 16,239 11,323 74 72 160.17%
Div Payout % 87.24% 88.56% 67.87% 45.63% 43.28% 0.44% 0.66% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 233,509 222,616 211,856 194,402 167,988 150,120 133,877 9.71%
NOSH 63,975 63,970 64,005 63,530 61,988 62,033 61,131 0.76%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.94% 11.19% 11.63% 12.67% 9.43% 8.32% 7.21% -
ROE 10.99% 11.36% 16.02% 18.31% 15.57% 11.29% 8.30% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 448.93 353.14 455.87 442.23 447.77 328.34 252.12 10.08%
EPS 40.11 39.52 53.02 56.02 42.20 27.32 18.18 14.09%
DPS 35.00 35.00 36.00 25.56 18.00 0.12 0.12 157.41%
NAPS 3.65 3.48 3.31 3.06 2.71 2.42 2.19 8.88%
Adjusted Per Share Value based on latest NOSH - 63,530
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.78 58.82 75.98 73.16 72.27 53.04 40.13 10.92%
EPS 6.68 6.58 8.84 9.27 6.81 4.41 2.89 14.97%
DPS 5.83 5.83 6.00 4.23 2.95 0.02 0.02 157.38%
NAPS 0.608 0.5797 0.5516 0.5062 0.4374 0.3909 0.3486 9.70%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.95 4.20 3.78 5.95 3.00 1.90 2.39 -
P/RPS 0.88 1.19 0.83 1.35 0.67 0.58 0.95 -1.26%
P/EPS 9.85 10.63 7.13 10.62 7.11 6.95 13.15 -4.69%
EY 10.16 9.41 14.03 9.42 14.07 14.38 7.60 4.95%
DY 8.86 8.33 9.52 4.30 6.00 0.06 0.05 136.90%
P/NAPS 1.08 1.21 1.14 1.94 1.11 0.79 1.09 -0.15%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 28/02/06 25/02/05 -
Price 3.87 4.00 3.40 5.05 3.20 2.13 2.43 -
P/RPS 0.86 1.13 0.75 1.14 0.71 0.65 0.96 -1.81%
P/EPS 9.65 10.12 6.41 9.01 7.58 7.80 13.37 -5.28%
EY 10.37 9.88 15.59 11.09 13.19 12.83 7.48 5.59%
DY 9.04 8.75 10.59 5.06 5.63 0.06 0.05 137.69%
P/NAPS 1.06 1.15 1.03 1.65 1.18 0.88 1.11 -0.76%

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