[PIE] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 28.77%
YoY- 54.1%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 184,268 152,232 154,123 148,885 138,216 116,472 121,653 31.92%
PBT 14,898 7,988 14,198 12,736 10,484 6,628 10,717 24.58%
Tax -4,438 -2,852 -3,088 -3,325 -3,176 -2,344 -3,280 22.35%
NP 10,460 5,136 11,110 9,410 7,308 4,284 7,437 25.55%
-
NP to SH 10,460 5,136 11,110 9,410 7,308 4,284 7,437 25.55%
-
Tax Rate 29.79% 35.70% 21.75% 26.11% 30.29% 35.37% 30.61% -
Total Cost 173,808 147,096 143,013 139,474 130,908 112,188 114,216 32.33%
-
Net Worth 132,444 135,772 133,101 128,547 124,417 128,760 127,817 2.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 147 - 72 - 144 - 60 81.83%
Div Payout % 1.41% - 0.66% - 1.98% - 0.81% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,444 135,772 133,101 128,547 124,417 128,760 127,817 2.40%
NOSH 61,601 61,435 60,776 60,635 60,396 60,168 60,008 1.76%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.68% 3.37% 7.21% 6.32% 5.29% 3.68% 6.11% -
ROE 7.90% 3.78% 8.35% 7.32% 5.87% 3.33% 5.82% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 299.13 247.79 253.59 245.54 228.85 193.58 202.73 29.63%
EPS 16.98 8.36 18.28 15.52 12.10 7.12 12.39 23.40%
DPS 0.24 0.00 0.12 0.00 0.24 0.00 0.10 79.35%
NAPS 2.15 2.21 2.19 2.12 2.06 2.14 2.13 0.62%
Adjusted Per Share Value based on latest NOSH - 61,003
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.98 39.64 40.13 38.77 35.99 30.33 31.68 31.91%
EPS 2.72 1.34 2.89 2.45 1.90 1.12 1.94 25.29%
DPS 0.04 0.00 0.02 0.00 0.04 0.00 0.02 58.80%
NAPS 0.3449 0.3535 0.3466 0.3347 0.324 0.3353 0.3328 2.41%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.18 2.46 2.39 2.30 2.29 2.25 2.05 -
P/RPS 0.73 0.99 0.94 0.94 1.00 1.16 1.01 -19.47%
P/EPS 12.84 29.43 13.07 14.82 18.93 31.60 16.54 -15.54%
EY 7.79 3.40 7.65 6.75 5.28 3.16 6.05 18.37%
DY 0.11 0.00 0.05 0.00 0.10 0.00 0.05 69.23%
P/NAPS 1.01 1.11 1.09 1.08 1.11 1.05 0.96 3.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 21/05/04 20/02/04 -
Price 2.18 2.41 2.43 2.34 2.23 2.17 1.93 -
P/RPS 0.73 0.97 0.96 0.95 0.97 1.12 0.95 -16.11%
P/EPS 12.84 28.83 13.29 15.08 18.43 30.48 15.57 -12.07%
EY 7.79 3.47 7.52 6.63 5.43 3.28 6.42 13.77%
DY 0.11 0.00 0.05 0.00 0.11 0.00 0.05 69.23%
P/NAPS 1.01 1.09 1.11 1.10 1.08 1.01 0.91 7.20%

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