[PIE] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.78%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 148,885 138,216 116,472 121,653 107,201 106,234 101,236 29.23%
PBT 12,736 10,484 6,628 10,717 8,232 6,608 1,788 268.88%
Tax -3,325 -3,176 -2,344 -3,280 -2,125 -2,120 -892 139.83%
NP 9,410 7,308 4,284 7,437 6,106 4,488 896 377.52%
-
NP to SH 9,410 7,308 4,284 7,437 6,106 4,488 896 377.52%
-
Tax Rate 26.11% 30.29% 35.37% 30.61% 25.81% 32.08% 49.89% -
Total Cost 139,474 130,908 112,188 114,216 101,094 101,746 100,340 24.47%
-
Net Worth 128,547 124,417 128,760 127,817 124,854 122,999 127,740 0.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 144 - 60 - 119 - -
Div Payout % - 1.98% - 0.81% - 2.67% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 128,547 124,417 128,760 127,817 124,854 122,999 127,740 0.41%
NOSH 60,635 60,396 60,168 60,008 60,026 59,999 60,540 0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.32% 5.29% 3.68% 6.11% 5.70% 4.22% 0.89% -
ROE 7.32% 5.87% 3.33% 5.82% 4.89% 3.65% 0.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 245.54 228.85 193.58 202.73 178.59 177.06 167.22 29.09%
EPS 15.52 12.10 7.12 12.39 10.17 7.48 1.48 377.04%
DPS 0.00 0.24 0.00 0.10 0.00 0.20 0.00 -
NAPS 2.12 2.06 2.14 2.13 2.08 2.05 2.11 0.31%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.77 35.99 30.33 31.68 27.91 27.66 26.36 29.23%
EPS 2.45 1.90 1.12 1.94 1.59 1.17 0.23 382.04%
DPS 0.00 0.04 0.00 0.02 0.00 0.03 0.00 -
NAPS 0.3347 0.324 0.3353 0.3328 0.3251 0.3203 0.3326 0.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.30 2.29 2.25 2.05 2.05 2.10 1.84 -
P/RPS 0.94 1.00 1.16 1.01 1.15 1.19 1.10 -9.92%
P/EPS 14.82 18.93 31.60 16.54 20.15 28.07 124.32 -75.68%
EY 6.75 5.28 3.16 6.05 4.96 3.56 0.80 312.84%
DY 0.00 0.10 0.00 0.05 0.00 0.10 0.00 -
P/NAPS 1.08 1.11 1.05 0.96 0.99 1.02 0.87 15.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/10/04 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 -
Price 2.34 2.23 2.17 1.93 2.10 1.98 1.89 -
P/RPS 0.95 0.97 1.12 0.95 1.18 1.12 1.13 -10.89%
P/EPS 15.08 18.43 30.48 15.57 20.64 26.47 127.70 -75.83%
EY 6.63 5.43 3.28 6.42 4.84 3.78 0.78 314.87%
DY 0.00 0.11 0.00 0.05 0.00 0.10 0.00 -
P/NAPS 1.10 1.08 1.01 0.91 1.01 0.97 0.90 14.27%

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