[PIE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 94.57%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 192,141 120,540 57,302 203,681 143,899 92,134 38,058 194.00%
PBT 20,532 10,994 4,797 21,321 12,529 7,449 1,997 372.15%
Tax -4,970 -2,508 -1,199 -4,372 -3,818 -2,219 -713 264.47%
NP 15,562 8,486 3,598 16,949 8,711 5,230 1,284 426.83%
-
NP to SH 15,562 8,486 3,598 16,949 8,711 5,230 1,284 426.83%
-
Tax Rate 24.21% 22.81% 24.99% 20.51% 30.47% 29.79% 35.70% -
Total Cost 176,579 112,054 53,704 186,732 135,188 86,904 36,774 184.34%
-
Net Worth 157,621 149,973 154,111 149,586 141,376 132,444 135,772 10.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,258 11,248 - 7,417 - 73 - -
Div Payout % 72.35% 132.55% - 43.76% - 1.41% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 157,621 149,973 154,111 149,586 141,376 132,444 135,772 10.44%
NOSH 62,548 62,488 62,141 61,812 61,736 61,601 61,435 1.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.10% 7.04% 6.28% 8.32% 6.05% 5.68% 3.37% -
ROE 9.87% 5.66% 2.33% 11.33% 6.16% 3.95% 0.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 307.19 192.90 92.21 329.51 233.09 149.56 61.95 190.50%
EPS 24.88 13.58 5.79 27.42 14.11 8.49 2.09 420.57%
DPS 18.00 18.00 0.00 12.00 0.00 0.12 0.00 -
NAPS 2.52 2.40 2.48 2.42 2.29 2.15 2.21 9.13%
Adjusted Per Share Value based on latest NOSH - 62,033
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.03 31.39 14.92 53.04 37.47 23.99 9.91 193.99%
EPS 4.05 2.21 0.94 4.41 2.27 1.36 0.33 431.24%
DPS 2.93 2.93 0.00 1.93 0.00 0.02 0.00 -
NAPS 0.4104 0.3905 0.4013 0.3895 0.3681 0.3449 0.3535 10.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.47 2.48 2.47 1.90 2.09 2.18 2.46 -
P/RPS 0.80 1.29 2.68 0.58 0.90 1.46 3.97 -65.59%
P/EPS 9.93 18.26 42.66 6.93 14.81 25.68 117.70 -80.73%
EY 10.07 5.48 2.34 14.43 6.75 3.89 0.85 418.90%
DY 7.29 7.26 0.00 6.32 0.00 0.06 0.00 -
P/NAPS 0.98 1.03 1.00 0.79 0.91 1.01 1.11 -7.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 -
Price 2.62 2.39 2.58 2.13 2.02 2.18 2.41 -
P/RPS 0.85 1.24 2.80 0.65 0.87 1.46 3.89 -63.68%
P/EPS 10.53 17.60 44.56 7.77 14.32 25.68 115.31 -79.69%
EY 9.50 5.68 2.24 12.87 6.99 3.89 0.87 391.47%
DY 6.87 7.53 0.00 5.63 0.00 0.06 0.00 -
P/NAPS 1.04 1.00 1.04 0.88 0.88 1.01 1.09 -3.07%

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