[PIE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 33.84%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 70,096 79,068 80,126 72,651 69,016 59,156 85,423 -12.36%
PBT 10,387 10,261 16,476 12,612 8,366 6,643 12,421 -11.24%
Tax -2,345 -2,628 -2,277 -3,099 -1,258 -1,872 -1,821 18.38%
NP 8,042 7,633 14,199 9,513 7,108 4,771 10,600 -16.83%
-
NP to SH 8,042 7,633 14,199 9,513 7,108 4,771 10,600 -16.83%
-
Tax Rate 22.58% 25.61% 13.82% 24.57% 15.04% 28.18% 14.66% -
Total Cost 62,054 71,435 65,927 63,138 61,908 54,385 74,823 -11.73%
-
Net Worth 193,212 204,101 194,402 176,375 166,769 172,251 167,988 9.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 23,031 - - - 16,239 - - -
Div Payout % 286.40% - - - 228.47% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 193,212 204,101 194,402 176,375 166,769 172,251 167,988 9.78%
NOSH 63,977 63,981 63,530 62,544 62,460 61,961 61,988 2.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.47% 9.65% 17.72% 13.09% 10.30% 8.07% 12.41% -
ROE 4.16% 3.74% 7.30% 5.39% 4.26% 2.77% 6.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 109.56 123.58 126.12 116.16 110.50 95.47 137.81 -14.19%
EPS 12.57 11.93 22.35 15.21 11.38 7.70 17.10 -18.56%
DPS 36.00 0.00 0.00 0.00 26.00 0.00 0.00 -
NAPS 3.02 3.19 3.06 2.82 2.67 2.78 2.71 7.49%
Adjusted Per Share Value based on latest NOSH - 62,544
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.25 20.59 20.86 18.92 17.97 15.40 22.24 -12.36%
EPS 2.09 1.99 3.70 2.48 1.85 1.24 2.76 -16.93%
DPS 6.00 0.00 0.00 0.00 4.23 0.00 0.00 -
NAPS 0.5031 0.5315 0.5062 0.4593 0.4342 0.4485 0.4374 9.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.92 5.10 5.95 3.92 3.78 3.28 3.00 -
P/RPS 4.49 4.13 4.72 3.37 3.42 3.44 2.18 61.95%
P/EPS 39.14 42.75 26.62 25.77 33.22 42.60 17.54 70.84%
EY 2.55 2.34 3.76 3.88 3.01 2.35 5.70 -41.53%
DY 7.32 0.00 0.00 0.00 6.88 0.00 0.00 -
P/NAPS 1.63 1.60 1.94 1.39 1.42 1.18 1.11 29.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 -
Price 4.86 5.80 5.05 5.05 3.74 3.88 3.20 -
P/RPS 4.44 4.69 4.00 4.35 3.38 4.06 2.32 54.20%
P/EPS 38.66 48.62 22.60 33.20 32.86 50.39 18.71 62.29%
EY 2.59 2.06 4.43 3.01 3.04 1.98 5.34 -38.29%
DY 7.41 0.00 0.00 0.00 6.95 0.00 0.00 -
P/NAPS 1.61 1.82 1.65 1.79 1.40 1.40 1.18 23.03%

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