[PIE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 26.09%
YoY- 54.36%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 267,764 256,344 236,624 277,564 256,188 241,080 229,208 10.91%
PBT 36,828 30,018 26,572 32,953 27,376 21,988 19,188 54.38%
Tax -8,305 -6,260 -7,488 -6,791 -6,626 -5,016 -4,796 44.15%
NP 28,522 23,758 19,084 26,162 20,749 16,972 14,392 57.70%
-
NP to SH 28,522 23,758 19,084 26,162 20,749 16,972 14,392 57.70%
-
Tax Rate 22.55% 20.85% 28.18% 20.61% 24.20% 22.81% 24.99% -
Total Cost 239,241 232,586 217,540 251,402 235,438 224,108 214,816 7.43%
-
Net Worth 175,722 166,057 172,251 169,129 157,621 149,973 154,111 9.13%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 21,601 32,340 - 11,233 15,011 22,496 - -
Div Payout % 75.74% 136.13% - 42.94% 72.35% 132.55% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 175,722 166,057 172,251 169,129 157,621 149,973 154,111 9.13%
NOSH 62,312 62,193 61,961 62,409 62,548 62,488 62,141 0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.65% 9.27% 8.07% 9.43% 8.10% 7.04% 6.28% -
ROE 16.23% 14.31% 11.08% 15.47% 13.16% 11.32% 9.34% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 429.71 412.17 381.89 444.75 409.58 385.80 368.85 10.70%
EPS 45.77 38.20 30.80 41.92 33.17 27.16 23.16 57.41%
DPS 34.67 52.00 0.00 18.00 24.00 36.00 0.00 -
NAPS 2.82 2.67 2.78 2.71 2.52 2.40 2.48 8.93%
Adjusted Per Share Value based on latest NOSH - 61,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 69.72 66.75 61.61 72.27 66.71 62.77 59.68 10.91%
EPS 7.43 6.19 4.97 6.81 5.40 4.42 3.75 57.68%
DPS 5.62 8.42 0.00 2.93 3.91 5.86 0.00 -
NAPS 0.4576 0.4324 0.4485 0.4404 0.4104 0.3905 0.4013 9.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.92 3.78 3.28 3.00 2.47 2.48 2.47 -
P/RPS 0.91 0.92 0.86 0.67 0.60 0.64 0.67 22.62%
P/EPS 8.56 9.90 10.65 7.16 7.45 9.13 10.66 -13.59%
EY 11.68 10.11 9.39 13.97 13.43 10.95 9.38 15.72%
DY 8.84 13.76 0.00 6.00 9.72 14.52 0.00 -
P/NAPS 1.39 1.42 1.18 1.11 0.98 1.03 1.00 24.52%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 -
Price 5.05 3.74 3.88 3.20 2.62 2.39 2.58 -
P/RPS 1.18 0.91 1.02 0.72 0.64 0.62 0.70 41.59%
P/EPS 11.03 9.79 12.60 7.63 7.90 8.80 11.14 -0.65%
EY 9.06 10.21 7.94 13.10 12.66 11.36 8.98 0.59%
DY 6.86 13.90 0.00 5.63 9.16 15.06 0.00 -
P/NAPS 1.79 1.40 1.40 1.18 1.04 1.00 1.04 43.57%

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