[PIE] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 36.07%
YoY- -22.44%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 138,216 116,472 121,653 107,201 106,234 101,236 119,149 10.41%
PBT 10,484 6,628 10,717 8,232 6,608 1,788 10,800 -1.96%
Tax -3,176 -2,344 -3,280 -2,125 -2,120 -892 -3,384 -4.14%
NP 7,308 4,284 7,437 6,106 4,488 896 7,416 -0.97%
-
NP to SH 7,308 4,284 7,437 6,106 4,488 896 7,416 -0.97%
-
Tax Rate 30.29% 35.37% 30.61% 25.81% 32.08% 49.89% 31.33% -
Total Cost 130,908 112,188 114,216 101,094 101,746 100,340 111,733 11.14%
-
Net Worth 124,417 128,760 127,817 124,854 122,999 127,740 130,200 -2.98%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 144 - 60 - 119 - - -
Div Payout % 1.98% - 0.81% - 2.67% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 124,417 128,760 127,817 124,854 122,999 127,740 130,200 -2.98%
NOSH 60,396 60,168 60,008 60,026 59,999 60,540 60,000 0.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.29% 3.68% 6.11% 5.70% 4.22% 0.89% 6.22% -
ROE 5.87% 3.33% 5.82% 4.89% 3.65% 0.70% 5.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 228.85 193.58 202.73 178.59 177.06 167.22 198.58 9.92%
EPS 12.10 7.12 12.39 10.17 7.48 1.48 12.36 -1.40%
DPS 0.24 0.00 0.10 0.00 0.20 0.00 0.00 -
NAPS 2.06 2.14 2.13 2.08 2.05 2.11 2.17 -3.41%
Adjusted Per Share Value based on latest NOSH - 60,051
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.99 30.33 31.68 27.91 27.66 26.36 31.02 10.42%
EPS 1.90 1.12 1.94 1.59 1.17 0.23 1.93 -1.03%
DPS 0.04 0.00 0.02 0.00 0.03 0.00 0.00 -
NAPS 0.324 0.3353 0.3328 0.3251 0.3203 0.3326 0.339 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.29 2.25 2.05 2.05 2.10 1.84 2.10 -
P/RPS 1.00 1.16 1.01 1.15 1.19 1.10 1.06 -3.81%
P/EPS 18.93 31.60 16.54 20.15 28.07 124.32 16.99 7.48%
EY 5.28 3.16 6.05 4.96 3.56 0.80 5.89 -7.03%
DY 0.10 0.00 0.05 0.00 0.10 0.00 0.00 -
P/NAPS 1.11 1.05 0.96 0.99 1.02 0.87 0.97 9.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 24/02/03 -
Price 2.23 2.17 1.93 2.10 1.98 1.89 1.95 -
P/RPS 0.97 1.12 0.95 1.18 1.12 1.13 0.98 -0.68%
P/EPS 18.43 30.48 15.57 20.64 26.47 127.70 15.78 10.91%
EY 5.43 3.28 6.42 4.84 3.78 0.78 6.34 -9.82%
DY 0.11 0.00 0.05 0.00 0.10 0.00 0.00 -
P/NAPS 1.08 1.01 0.91 1.01 0.97 0.90 0.90 12.93%

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