[PIE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.93%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 236,624 277,564 256,188 241,080 229,208 203,681 191,865 15.01%
PBT 26,572 32,953 27,376 21,988 19,188 21,321 16,705 36.30%
Tax -7,488 -6,791 -6,626 -5,016 -4,796 -4,372 -5,090 29.38%
NP 19,084 26,162 20,749 16,972 14,392 16,949 11,614 39.29%
-
NP to SH 19,084 26,162 20,749 16,972 14,392 16,949 11,614 39.29%
-
Tax Rate 28.18% 20.61% 24.20% 22.81% 24.99% 20.51% 30.47% -
Total Cost 217,540 251,402 235,438 224,108 214,816 186,732 180,250 13.36%
-
Net Worth 172,251 169,129 157,621 149,973 154,111 149,586 141,376 14.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 11,233 15,011 22,496 - 7,417 - -
Div Payout % - 42.94% 72.35% 132.55% - 43.76% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 172,251 169,129 157,621 149,973 154,111 149,586 141,376 14.08%
NOSH 61,961 62,409 62,548 62,488 62,141 61,812 61,736 0.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.07% 9.43% 8.10% 7.04% 6.28% 8.32% 6.05% -
ROE 11.08% 15.47% 13.16% 11.32% 9.34% 11.33% 8.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 381.89 444.75 409.58 385.80 368.85 329.51 310.78 14.73%
EPS 30.80 41.92 33.17 27.16 23.16 27.42 18.81 38.96%
DPS 0.00 18.00 24.00 36.00 0.00 12.00 0.00 -
NAPS 2.78 2.71 2.52 2.40 2.48 2.42 2.29 13.81%
Adjusted Per Share Value based on latest NOSH - 62,908
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 61.61 72.27 66.71 62.77 59.68 53.04 49.96 15.01%
EPS 4.97 6.81 5.40 4.42 3.75 4.41 3.02 39.43%
DPS 0.00 2.93 3.91 5.86 0.00 1.93 0.00 -
NAPS 0.4485 0.4404 0.4104 0.3905 0.4013 0.3895 0.3681 14.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.28 3.00 2.47 2.48 2.47 1.90 2.09 -
P/RPS 0.86 0.67 0.60 0.64 0.67 0.58 0.67 18.12%
P/EPS 10.65 7.16 7.45 9.13 10.66 6.93 11.11 -2.78%
EY 9.39 13.97 13.43 10.95 9.38 14.43 9.00 2.87%
DY 0.00 6.00 9.72 14.52 0.00 6.32 0.00 -
P/NAPS 1.18 1.11 0.98 1.03 1.00 0.79 0.91 18.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 -
Price 3.88 3.20 2.62 2.39 2.58 2.13 2.02 -
P/RPS 1.02 0.72 0.64 0.62 0.70 0.65 0.65 35.07%
P/EPS 12.60 7.63 7.90 8.80 11.14 7.77 10.74 11.24%
EY 7.94 13.10 12.66 11.36 8.98 12.87 9.31 -10.07%
DY 0.00 5.63 9.16 15.06 0.00 5.63 0.00 -
P/NAPS 1.40 1.18 1.04 1.00 1.04 0.88 0.88 36.31%

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