[PIE] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -42.4%
YoY- 378.13%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 154,123 148,885 138,216 116,472 121,653 107,201 106,234 28.01%
PBT 14,198 12,736 10,484 6,628 10,717 8,232 6,608 66.12%
Tax -3,088 -3,325 -3,176 -2,344 -3,280 -2,125 -2,120 28.35%
NP 11,110 9,410 7,308 4,284 7,437 6,106 4,488 82.49%
-
NP to SH 11,110 9,410 7,308 4,284 7,437 6,106 4,488 82.49%
-
Tax Rate 21.75% 26.11% 30.29% 35.37% 30.61% 25.81% 32.08% -
Total Cost 143,013 139,474 130,908 112,188 114,216 101,094 101,746 25.34%
-
Net Worth 133,101 128,547 124,417 128,760 127,817 124,854 122,999 5.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 72 - 144 - 60 - 119 -28.35%
Div Payout % 0.66% - 1.98% - 0.81% - 2.67% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 133,101 128,547 124,417 128,760 127,817 124,854 122,999 5.37%
NOSH 60,776 60,635 60,396 60,168 60,008 60,026 59,999 0.85%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.21% 6.32% 5.29% 3.68% 6.11% 5.70% 4.22% -
ROE 8.35% 7.32% 5.87% 3.33% 5.82% 4.89% 3.65% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 253.59 245.54 228.85 193.58 202.73 178.59 177.06 26.92%
EPS 18.28 15.52 12.10 7.12 12.39 10.17 7.48 80.94%
DPS 0.12 0.00 0.24 0.00 0.10 0.00 0.20 -28.75%
NAPS 2.19 2.12 2.06 2.14 2.13 2.08 2.05 4.48%
Adjusted Per Share Value based on latest NOSH - 60,168
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 40.13 38.77 35.99 30.33 31.68 27.91 27.66 28.01%
EPS 2.89 2.45 1.90 1.12 1.94 1.59 1.17 82.22%
DPS 0.02 0.00 0.04 0.00 0.02 0.00 0.03 -23.59%
NAPS 0.3466 0.3347 0.324 0.3353 0.3328 0.3251 0.3203 5.37%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.39 2.30 2.29 2.25 2.05 2.05 2.10 -
P/RPS 0.94 0.94 1.00 1.16 1.01 1.15 1.19 -14.48%
P/EPS 13.07 14.82 18.93 31.60 16.54 20.15 28.07 -39.78%
EY 7.65 6.75 5.28 3.16 6.05 4.96 3.56 66.13%
DY 0.05 0.00 0.10 0.00 0.05 0.00 0.10 -36.87%
P/NAPS 1.09 1.08 1.11 1.05 0.96 0.99 1.02 4.50%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 22/10/04 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 -
Price 2.43 2.34 2.23 2.17 1.93 2.10 1.98 -
P/RPS 0.96 0.95 0.97 1.12 0.95 1.18 1.12 -9.72%
P/EPS 13.29 15.08 18.43 30.48 15.57 20.64 26.47 -36.69%
EY 7.52 6.63 5.43 3.28 6.42 4.84 3.78 57.85%
DY 0.05 0.00 0.11 0.00 0.05 0.00 0.10 -36.87%
P/NAPS 1.11 1.10 1.08 1.01 0.91 1.01 0.97 9.35%

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