[PIE] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.04%
YoY- 43.39%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 222,925 203,681 186,358 177,149 163,064 154,124 152,917 28.59%
PBT 24,121 21,321 17,175 16,405 14,539 14,199 14,096 43.11%
Tax -4,858 -4,372 -4,411 -3,718 -3,215 -3,088 -4,180 10.55%
NP 19,263 16,949 12,764 12,687 11,324 11,111 9,916 55.75%
-
NP to SH 19,263 16,949 12,764 12,687 11,324 11,111 9,916 55.75%
-
Tax Rate 20.14% 20.51% 25.68% 22.66% 22.11% 21.75% 29.65% -
Total Cost 203,662 186,732 173,594 164,462 151,740 143,013 143,001 26.61%
-
Net Worth 154,111 150,120 142,094 132,976 135,772 133,877 129,327 12.41%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 74 74 74 74 72 72 72 1.84%
Div Payout % 0.39% 0.44% 0.58% 0.59% 0.64% 0.66% 0.74% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 154,111 150,120 142,094 132,976 135,772 133,877 129,327 12.41%
NOSH 62,141 62,033 62,049 61,849 61,435 61,131 61,003 1.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.64% 8.32% 6.85% 7.16% 6.94% 7.21% 6.48% -
ROE 12.50% 11.29% 8.98% 9.54% 8.34% 8.30% 7.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 358.74 328.34 300.34 286.42 265.42 252.12 250.67 27.02%
EPS 31.00 27.32 20.57 20.51 18.43 18.18 16.25 53.87%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
NAPS 2.48 2.42 2.29 2.15 2.21 2.19 2.12 11.03%
Adjusted Per Share Value based on latest NOSH - 61,849
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.05 53.04 48.53 46.13 42.46 40.13 39.82 28.59%
EPS 5.02 4.41 3.32 3.30 2.95 2.89 2.58 55.91%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.4013 0.3909 0.37 0.3463 0.3535 0.3486 0.3368 12.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.47 1.90 2.09 2.18 2.46 2.39 2.30 -
P/RPS 0.69 0.58 0.70 0.76 0.93 0.95 0.92 -17.46%
P/EPS 7.97 6.95 10.16 10.63 13.35 13.15 14.15 -31.82%
EY 12.55 14.38 9.84 9.41 7.49 7.60 7.07 46.65%
DY 0.05 0.06 0.06 0.06 0.05 0.05 0.05 0.00%
P/NAPS 1.00 0.79 0.91 1.01 1.11 1.09 1.08 -5.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 25/02/05 22/10/04 -
Price 2.58 2.13 2.02 2.18 2.41 2.43 2.34 -
P/RPS 0.72 0.65 0.67 0.76 0.91 0.96 0.93 -15.69%
P/EPS 8.32 7.80 9.82 10.63 13.07 13.37 14.40 -30.65%
EY 12.01 12.83 10.18 9.41 7.65 7.48 6.95 44.05%
DY 0.05 0.06 0.06 0.06 0.05 0.05 0.05 0.00%
P/NAPS 1.04 0.88 0.88 1.01 1.09 1.11 1.10 -3.67%

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