[PIE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 66.38%
YoY- 36.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 218,143 149,164 79,068 280,949 200,823 128,172 59,156 138.12%
PBT 31,253 20,648 10,261 44,097 27,621 15,009 6,643 179.97%
Tax -7,450 -4,973 -2,628 -8,506 -6,229 -3,130 -1,872 150.49%
NP 23,803 15,675 7,633 35,591 21,392 11,879 4,771 191.12%
-
NP to SH 23,803 15,675 7,633 35,591 21,392 11,879 4,771 191.12%
-
Tax Rate 23.84% 24.08% 25.61% 19.29% 22.55% 20.85% 28.18% -
Total Cost 194,340 133,489 71,435 245,358 179,431 116,293 54,385 133.19%
-
Net Worth 202,251 193,297 204,101 191,605 175,722 166,057 172,251 11.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 23,041 23,042 - 16,280 16,201 16,170 - -
Div Payout % 96.80% 147.00% - 45.74% 75.74% 136.13% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 202,251 193,297 204,101 191,605 175,722 166,057 172,251 11.26%
NOSH 64,003 64,005 63,981 62,616 62,312 62,193 61,961 2.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.91% 10.51% 9.65% 12.67% 10.65% 9.27% 8.07% -
ROE 11.77% 8.11% 3.74% 18.58% 12.17% 7.15% 2.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 340.83 233.05 123.58 448.68 322.28 206.09 95.47 133.04%
EPS 37.19 24.49 11.93 56.84 34.33 19.10 7.70 184.91%
DPS 36.00 36.00 0.00 26.00 26.00 26.00 0.00 -
NAPS 3.16 3.02 3.19 3.06 2.82 2.67 2.78 8.89%
Adjusted Per Share Value based on latest NOSH - 63,530
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.80 38.84 20.59 73.16 52.29 33.37 15.40 138.15%
EPS 6.20 4.08 1.99 9.27 5.57 3.09 1.24 191.54%
DPS 6.00 6.00 0.00 4.24 4.22 4.21 0.00 -
NAPS 0.5266 0.5033 0.5315 0.4989 0.4576 0.4324 0.4485 11.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.30 4.92 5.10 5.95 3.92 3.78 3.28 -
P/RPS 1.26 2.11 4.13 1.33 1.22 1.83 3.44 -48.71%
P/EPS 11.56 20.09 42.75 10.47 11.42 19.79 42.60 -57.98%
EY 8.65 4.98 2.34 9.55 8.76 5.05 2.35 137.83%
DY 8.37 7.32 0.00 4.37 6.63 6.88 0.00 -
P/NAPS 1.36 1.63 1.60 1.94 1.39 1.42 1.18 9.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 -
Price 3.12 4.86 5.80 5.05 5.05 3.74 3.88 -
P/RPS 0.92 2.09 4.69 1.13 1.57 1.81 4.06 -62.73%
P/EPS 8.39 19.84 48.62 8.88 14.71 19.58 50.39 -69.63%
EY 11.92 5.04 2.06 11.26 6.80 5.11 1.98 229.85%
DY 11.54 7.41 0.00 5.15 5.15 6.95 0.00 -
P/NAPS 0.99 1.61 1.82 1.65 1.79 1.40 1.40 -20.57%

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