[PIE] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.98%
YoY- 45.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 79,068 80,126 72,651 69,016 59,156 85,423 71,601 6.83%
PBT 10,261 16,476 12,612 8,366 6,643 12,421 9,538 4.98%
Tax -2,628 -2,277 -3,099 -1,258 -1,872 -1,821 -2,462 4.44%
NP 7,633 14,199 9,513 7,108 4,771 10,600 7,076 5.17%
-
NP to SH 7,633 14,199 9,513 7,108 4,771 10,600 7,076 5.17%
-
Tax Rate 25.61% 13.82% 24.57% 15.04% 28.18% 14.66% 25.81% -
Total Cost 71,435 65,927 63,138 61,908 54,385 74,823 64,525 7.01%
-
Net Worth 204,101 194,402 176,375 166,769 172,251 167,988 157,940 18.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 16,239 - - - -
Div Payout % - - - 228.47% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 204,101 194,402 176,375 166,769 172,251 167,988 157,940 18.62%
NOSH 63,981 63,530 62,544 62,460 61,961 61,988 62,674 1.38%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.65% 17.72% 13.09% 10.30% 8.07% 12.41% 9.88% -
ROE 3.74% 7.30% 5.39% 4.26% 2.77% 6.31% 4.48% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 123.58 126.12 116.16 110.50 95.47 137.81 114.24 5.37%
EPS 11.93 22.35 15.21 11.38 7.70 17.10 11.29 3.74%
DPS 0.00 0.00 0.00 26.00 0.00 0.00 0.00 -
NAPS 3.19 3.06 2.82 2.67 2.78 2.71 2.52 17.00%
Adjusted Per Share Value based on latest NOSH - 62,460
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.59 20.86 18.92 17.97 15.40 22.24 18.64 6.85%
EPS 1.99 3.70 2.48 1.85 1.24 2.76 1.84 5.35%
DPS 0.00 0.00 0.00 4.23 0.00 0.00 0.00 -
NAPS 0.5315 0.5062 0.4593 0.4342 0.4485 0.4374 0.4113 18.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 5.10 5.95 3.92 3.78 3.28 3.00 2.47 -
P/RPS 4.13 4.72 3.37 3.42 3.44 2.18 2.16 53.99%
P/EPS 42.75 26.62 25.77 33.22 42.60 17.54 21.88 56.22%
EY 2.34 3.76 3.88 3.01 2.35 5.70 4.57 -35.97%
DY 0.00 0.00 0.00 6.88 0.00 0.00 0.00 -
P/NAPS 1.60 1.94 1.39 1.42 1.18 1.11 0.98 38.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 -
Price 5.80 5.05 5.05 3.74 3.88 3.20 2.62 -
P/RPS 4.69 4.00 4.35 3.38 4.06 2.32 2.29 61.20%
P/EPS 48.62 22.60 33.20 32.86 50.39 18.71 23.21 63.64%
EY 2.06 4.43 3.01 3.04 1.98 5.34 4.31 -38.84%
DY 0.00 0.00 0.00 6.95 0.00 0.00 0.00 -
P/NAPS 1.82 1.65 1.79 1.40 1.40 1.18 1.04 45.17%

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