[PIE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 24.49%
YoY- 39.98%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 316,272 280,949 267,764 256,344 236,624 277,564 256,188 15.06%
PBT 41,044 44,097 36,828 30,018 26,572 32,953 27,376 30.96%
Tax -10,512 -8,506 -8,305 -6,260 -7,488 -6,791 -6,626 35.98%
NP 30,532 35,591 28,522 23,758 19,084 26,162 20,749 29.34%
-
NP to SH 30,532 35,591 28,522 23,758 19,084 26,162 20,749 29.34%
-
Tax Rate 25.61% 19.29% 22.55% 20.85% 28.18% 20.61% 24.20% -
Total Cost 285,740 245,358 239,241 232,586 217,540 251,402 235,438 13.76%
-
Net Worth 204,101 191,605 175,722 166,057 172,251 169,129 157,621 18.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 16,280 21,601 32,340 - 11,233 15,011 -
Div Payout % - 45.74% 75.74% 136.13% - 42.94% 72.35% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 204,101 191,605 175,722 166,057 172,251 169,129 157,621 18.78%
NOSH 63,981 62,616 62,312 62,193 61,961 62,409 62,548 1.52%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.65% 12.67% 10.65% 9.27% 8.07% 9.43% 8.10% -
ROE 14.96% 18.58% 16.23% 14.31% 11.08% 15.47% 13.16% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 494.32 448.68 429.71 412.17 381.89 444.75 409.58 13.34%
EPS 47.72 56.84 45.77 38.20 30.80 41.92 33.17 27.41%
DPS 0.00 26.00 34.67 52.00 0.00 18.00 24.00 -
NAPS 3.19 3.06 2.82 2.67 2.78 2.71 2.52 17.00%
Adjusted Per Share Value based on latest NOSH - 62,460
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 82.35 73.16 69.72 66.75 61.61 72.27 66.71 15.06%
EPS 7.95 9.27 7.43 6.19 4.97 6.81 5.40 29.38%
DPS 0.00 4.24 5.62 8.42 0.00 2.93 3.91 -
NAPS 0.5315 0.4989 0.4576 0.4324 0.4485 0.4404 0.4104 18.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 5.10 5.95 3.92 3.78 3.28 3.00 2.47 -
P/RPS 1.03 1.33 0.91 0.92 0.86 0.67 0.60 43.32%
P/EPS 10.69 10.47 8.56 9.90 10.65 7.16 7.45 27.18%
EY 9.36 9.55 11.68 10.11 9.39 13.97 13.43 -21.37%
DY 0.00 4.37 8.84 13.76 0.00 6.00 9.72 -
P/NAPS 1.60 1.94 1.39 1.42 1.18 1.11 0.98 38.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 -
Price 5.80 5.05 5.05 3.74 3.88 3.20 2.62 -
P/RPS 1.17 1.13 1.18 0.91 1.02 0.72 0.64 49.45%
P/EPS 12.15 8.88 11.03 9.79 12.60 7.63 7.90 33.20%
EY 8.23 11.26 9.06 10.21 7.94 13.10 12.66 -24.93%
DY 0.00 5.15 6.86 13.90 0.00 5.63 9.16 -
P/NAPS 1.82 1.65 1.79 1.40 1.40 1.18 1.04 45.17%

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