[PIE] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 35.85%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 59,156 85,423 71,601 63,238 57,302 59,782 51,765 9.31%
PBT 6,643 12,421 9,538 6,197 4,797 8,792 5,080 19.60%
Tax -1,872 -1,821 -2,462 -1,309 -1,199 -554 -1,599 11.09%
NP 4,771 10,600 7,076 4,888 3,598 8,238 3,481 23.41%
-
NP to SH 4,771 10,600 7,076 4,888 3,598 8,238 3,481 23.41%
-
Tax Rate 28.18% 14.66% 25.81% 21.12% 24.99% 6.30% 31.48% -
Total Cost 54,385 74,823 64,525 58,350 53,704 51,544 48,284 8.26%
-
Net Worth 172,251 167,988 157,940 150,980 154,111 150,120 142,094 13.70%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 11,323 - - - -
Div Payout % - - - 231.66% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 172,251 167,988 157,940 150,980 154,111 150,120 142,094 13.70%
NOSH 61,961 61,988 62,674 62,908 62,141 62,033 62,049 -0.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.07% 12.41% 9.88% 7.73% 6.28% 13.78% 6.72% -
ROE 2.77% 6.31% 4.48% 3.24% 2.33% 5.49% 2.45% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.47 137.81 114.24 100.52 92.21 96.37 83.42 9.42%
EPS 7.70 17.10 11.29 7.77 5.79 13.28 5.61 23.52%
DPS 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
NAPS 2.78 2.71 2.52 2.40 2.48 2.42 2.29 13.81%
Adjusted Per Share Value based on latest NOSH - 62,908
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.40 22.24 18.64 16.47 14.92 15.57 13.48 9.29%
EPS 1.24 2.76 1.84 1.27 0.94 2.15 0.91 22.93%
DPS 0.00 0.00 0.00 2.95 0.00 0.00 0.00 -
NAPS 0.4485 0.4374 0.4113 0.3931 0.4013 0.3909 0.37 13.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.28 3.00 2.47 2.48 2.47 1.90 2.09 -
P/RPS 3.44 2.18 2.16 2.47 2.68 1.97 2.51 23.40%
P/EPS 42.60 17.54 21.88 31.92 42.66 14.31 37.25 9.36%
EY 2.35 5.70 4.57 3.13 2.34 6.99 2.68 -8.39%
DY 0.00 0.00 0.00 7.26 0.00 0.00 0.00 -
P/NAPS 1.18 1.11 0.98 1.03 1.00 0.79 0.91 18.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 -
Price 3.88 3.20 2.62 2.39 2.58 2.13 2.02 -
P/RPS 4.06 2.32 2.29 2.38 2.80 2.21 2.42 41.23%
P/EPS 50.39 18.71 23.21 30.76 44.56 16.04 36.01 25.13%
EY 1.98 5.34 4.31 3.25 2.24 6.23 2.78 -20.26%
DY 0.00 0.00 0.00 7.53 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 1.04 1.00 1.04 0.88 0.88 36.31%

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