[PIE] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 70.59%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 152,232 154,123 148,885 138,216 116,472 121,653 107,201 26.31%
PBT 7,988 14,198 12,736 10,484 6,628 10,717 8,232 -1.98%
Tax -2,852 -3,088 -3,325 -3,176 -2,344 -3,280 -2,125 21.65%
NP 5,136 11,110 9,410 7,308 4,284 7,437 6,106 -10.88%
-
NP to SH 5,136 11,110 9,410 7,308 4,284 7,437 6,106 -10.88%
-
Tax Rate 35.70% 21.75% 26.11% 30.29% 35.37% 30.61% 25.81% -
Total Cost 147,096 143,013 139,474 130,908 112,188 114,216 101,094 28.37%
-
Net Worth 135,772 133,101 128,547 124,417 128,760 127,817 124,854 5.74%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 72 - 144 - 60 - -
Div Payout % - 0.66% - 1.98% - 0.81% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 135,772 133,101 128,547 124,417 128,760 127,817 124,854 5.74%
NOSH 61,435 60,776 60,635 60,396 60,168 60,008 60,026 1.55%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.37% 7.21% 6.32% 5.29% 3.68% 6.11% 5.70% -
ROE 3.78% 8.35% 7.32% 5.87% 3.33% 5.82% 4.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 247.79 253.59 245.54 228.85 193.58 202.73 178.59 24.37%
EPS 8.36 18.28 15.52 12.10 7.12 12.39 10.17 -12.23%
DPS 0.00 0.12 0.00 0.24 0.00 0.10 0.00 -
NAPS 2.21 2.19 2.12 2.06 2.14 2.13 2.08 4.12%
Adjusted Per Share Value based on latest NOSH - 60,776
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.64 40.13 38.77 35.99 30.33 31.68 27.91 26.32%
EPS 1.34 2.89 2.45 1.90 1.12 1.94 1.59 -10.76%
DPS 0.00 0.02 0.00 0.04 0.00 0.02 0.00 -
NAPS 0.3535 0.3466 0.3347 0.324 0.3353 0.3328 0.3251 5.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.46 2.39 2.30 2.29 2.25 2.05 2.05 -
P/RPS 0.99 0.94 0.94 1.00 1.16 1.01 1.15 -9.49%
P/EPS 29.43 13.07 14.82 18.93 31.60 16.54 20.15 28.69%
EY 3.40 7.65 6.75 5.28 3.16 6.05 4.96 -22.23%
DY 0.00 0.05 0.00 0.10 0.00 0.05 0.00 -
P/NAPS 1.11 1.09 1.08 1.11 1.05 0.96 0.99 7.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 22/10/04 19/07/04 21/05/04 20/02/04 03/11/03 -
Price 2.41 2.43 2.34 2.23 2.17 1.93 2.10 -
P/RPS 0.97 0.96 0.95 0.97 1.12 0.95 1.18 -12.23%
P/EPS 28.83 13.29 15.08 18.43 30.48 15.57 20.64 24.93%
EY 3.47 7.52 6.63 5.43 3.28 6.42 4.84 -19.87%
DY 0.00 0.05 0.00 0.11 0.00 0.05 0.00 -
P/NAPS 1.09 1.11 1.10 1.08 1.01 0.91 1.01 5.20%

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