[PIE] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.48%
YoY- 41.9%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 249,348 258,676 300,861 279,418 222,925 163,064 125,462 12.12%
PBT 35,062 40,153 47,715 34,799 24,121 14,539 11,927 19.67%
Tax -8,858 -7,985 -9,262 -7,464 -4,858 -3,215 -3,642 15.95%
NP 26,204 32,168 38,453 27,335 19,263 11,324 8,285 21.14%
-
NP to SH 26,204 32,168 38,453 27,335 19,263 11,324 8,285 21.14%
-
Tax Rate 25.26% 19.89% 19.41% 21.45% 20.14% 22.11% 30.54% -
Total Cost 223,144 226,508 262,408 252,083 203,662 151,740 117,177 11.32%
-
Net Worth 228,399 218,135 204,101 172,251 154,111 135,772 128,760 10.01%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 22,388 23,031 16,239 11,323 74 72 59 168.94%
Div Payout % 85.44% 71.60% 42.23% 41.43% 0.39% 0.64% 0.72% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 228,399 218,135 204,101 172,251 154,111 135,772 128,760 10.01%
NOSH 63,977 63,969 63,981 61,961 62,141 61,435 60,168 1.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.51% 12.44% 12.78% 9.78% 8.64% 6.94% 6.60% -
ROE 11.47% 14.75% 18.84% 15.87% 12.50% 8.34% 6.43% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 389.74 404.37 470.23 450.96 358.74 265.42 208.52 10.98%
EPS 40.96 50.29 60.10 44.12 31.00 18.43 13.77 19.91%
DPS 35.00 36.00 25.38 18.00 0.12 0.12 0.10 165.34%
NAPS 3.57 3.41 3.19 2.78 2.48 2.21 2.14 8.89%
Adjusted Per Share Value based on latest NOSH - 61,961
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 64.93 67.36 78.34 72.76 58.05 42.46 32.67 12.12%
EPS 6.82 8.38 10.01 7.12 5.02 2.95 2.16 21.11%
DPS 5.83 6.00 4.23 2.95 0.02 0.02 0.02 157.38%
NAPS 0.5947 0.568 0.5315 0.4485 0.4013 0.3535 0.3353 10.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.20 3.84 5.10 3.28 2.47 2.46 2.25 -
P/RPS 1.08 0.95 1.08 0.73 0.69 0.93 1.08 0.00%
P/EPS 10.25 7.64 8.49 7.43 7.97 13.35 16.34 -7.47%
EY 9.75 13.10 11.78 13.45 12.55 7.49 6.12 8.06%
DY 8.33 9.38 4.98 5.49 0.05 0.05 0.04 143.36%
P/NAPS 1.18 1.13 1.60 1.18 1.00 1.11 1.05 1.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 22/05/09 23/05/08 18/05/07 19/05/06 20/05/05 21/05/04 -
Price 4.48 4.48 5.80 3.88 2.58 2.41 2.17 -
P/RPS 1.15 1.11 1.23 0.86 0.72 0.91 1.04 1.68%
P/EPS 10.94 8.91 9.65 8.79 8.32 13.07 15.76 -5.90%
EY 9.14 11.22 10.36 11.37 12.01 7.65 6.35 6.25%
DY 7.81 8.04 4.38 4.64 0.05 0.05 0.05 131.97%
P/NAPS 1.25 1.31 1.82 1.40 1.04 1.09 1.01 3.61%

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