[PIE] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -54.99%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 80,126 72,651 69,016 59,156 85,423 71,601 63,238 17.04%
PBT 16,476 12,612 8,366 6,643 12,421 9,538 6,197 91.57%
Tax -2,277 -3,099 -1,258 -1,872 -1,821 -2,462 -1,309 44.49%
NP 14,199 9,513 7,108 4,771 10,600 7,076 4,888 103.19%
-
NP to SH 14,199 9,513 7,108 4,771 10,600 7,076 4,888 103.19%
-
Tax Rate 13.82% 24.57% 15.04% 28.18% 14.66% 25.81% 21.12% -
Total Cost 65,927 63,138 61,908 54,385 74,823 64,525 58,350 8.45%
-
Net Worth 194,402 176,375 166,769 172,251 167,988 157,940 150,980 18.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 16,239 - - - 11,323 -
Div Payout % - - 228.47% - - - 231.66% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 194,402 176,375 166,769 172,251 167,988 157,940 150,980 18.30%
NOSH 63,530 62,544 62,460 61,961 61,988 62,674 62,908 0.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.72% 13.09% 10.30% 8.07% 12.41% 9.88% 7.73% -
ROE 7.30% 5.39% 4.26% 2.77% 6.31% 4.48% 3.24% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 126.12 116.16 110.50 95.47 137.81 114.24 100.52 16.28%
EPS 22.35 15.21 11.38 7.70 17.10 11.29 7.77 101.86%
DPS 0.00 0.00 26.00 0.00 0.00 0.00 18.00 -
NAPS 3.06 2.82 2.67 2.78 2.71 2.52 2.40 17.52%
Adjusted Per Share Value based on latest NOSH - 61,961
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.86 18.92 17.97 15.40 22.24 18.64 16.47 17.01%
EPS 3.70 2.48 1.85 1.24 2.76 1.84 1.27 103.58%
DPS 0.00 0.00 4.23 0.00 0.00 0.00 2.95 -
NAPS 0.5062 0.4593 0.4342 0.4485 0.4374 0.4113 0.3931 18.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.95 3.92 3.78 3.28 3.00 2.47 2.48 -
P/RPS 4.72 3.37 3.42 3.44 2.18 2.16 2.47 53.80%
P/EPS 26.62 25.77 33.22 42.60 17.54 21.88 31.92 -11.37%
EY 3.76 3.88 3.01 2.35 5.70 4.57 3.13 12.96%
DY 0.00 0.00 6.88 0.00 0.00 0.00 7.26 -
P/NAPS 1.94 1.39 1.42 1.18 1.11 0.98 1.03 52.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 -
Price 5.05 5.05 3.74 3.88 3.20 2.62 2.39 -
P/RPS 4.00 4.35 3.38 4.06 2.32 2.29 2.38 41.22%
P/EPS 22.60 33.20 32.86 50.39 18.71 23.21 30.76 -18.53%
EY 4.43 3.01 3.04 1.98 5.34 4.31 3.25 22.86%
DY 0.00 0.00 6.95 0.00 0.00 0.00 7.53 -
P/NAPS 1.65 1.79 1.40 1.40 1.18 1.04 1.00 39.50%

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