[PIE] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 20.7%
YoY- -58.71%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 118,681 114,734 119,784 144,384 149,625 132,954 132,328 -6.99%
PBT 11,069 8,764 8,268 10,931 9,122 9,360 7,716 27.16%
Tax -3,196 -2,236 -2,824 -3,340 -2,833 -3,024 -2,892 6.88%
NP 7,873 6,528 5,444 7,591 6,289 6,336 4,824 38.57%
-
NP to SH 7,873 6,528 5,444 7,591 6,289 6,336 4,824 38.57%
-
Tax Rate 28.87% 25.51% 34.16% 30.56% 31.06% 32.31% 37.48% -
Total Cost 110,808 108,206 114,340 136,793 143,336 126,618 127,504 -8.92%
-
Net Worth 129,044 126,599 130,104 129,017 126,026 128,399 126,599 1.28%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 11,999 - 4,002 5,337 - - -
Div Payout % - 183.82% - 52.73% 84.86% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 129,044 126,599 130,104 129,017 126,026 128,399 126,599 1.28%
NOSH 60,020 59,999 59,955 60,007 60,012 59,999 60,000 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.63% 5.69% 4.54% 5.26% 4.20% 4.77% 3.65% -
ROE 6.10% 5.16% 4.18% 5.88% 4.99% 4.93% 3.81% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 197.73 191.22 199.79 240.61 249.32 221.59 220.55 -7.01%
EPS 13.12 10.88 9.08 12.65 10.48 10.56 8.04 38.56%
DPS 0.00 20.00 0.00 6.67 8.89 0.00 0.00 -
NAPS 2.15 2.11 2.17 2.15 2.10 2.14 2.11 1.25%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 30.09 29.09 30.37 36.60 37.93 33.70 33.55 -6.99%
EPS 2.00 1.65 1.38 1.92 1.59 1.61 1.22 38.98%
DPS 0.00 3.04 0.00 1.01 1.35 0.00 0.00 -
NAPS 0.3271 0.3209 0.3298 0.3271 0.3195 0.3255 0.3209 1.28%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.99 2.25 2.36 1.92 1.37 1.75 1.86 -
P/RPS 1.01 1.18 1.18 0.80 0.55 0.79 0.84 13.06%
P/EPS 15.17 20.68 25.99 15.18 13.07 16.57 23.13 -24.49%
EY 6.59 4.84 3.85 6.59 7.65 6.03 4.32 32.48%
DY 0.00 8.89 0.00 3.47 6.49 0.00 0.00 -
P/NAPS 0.93 1.07 1.09 0.89 0.65 0.82 0.88 3.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/11/02 05/08/02 06/05/02 22/02/02 19/11/01 21/08/01 30/05/01 -
Price 2.07 2.12 2.30 1.87 1.67 1.83 1.83 -
P/RPS 1.05 1.11 1.15 0.78 0.67 0.83 0.83 16.95%
P/EPS 15.78 19.49 25.33 14.78 15.94 17.33 22.76 -21.64%
EY 6.34 5.13 3.95 6.76 6.28 5.77 4.39 27.73%
DY 0.00 9.43 0.00 3.57 5.33 0.00 0.00 -
P/NAPS 0.96 1.00 1.06 0.87 0.80 0.86 0.87 6.77%

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