[PIE] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.07%
YoY- 61.08%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 177,149 163,064 154,124 152,917 137,645 125,462 121,653 28.50%
PBT 16,405 14,539 14,199 14,096 12,656 11,927 10,717 32.85%
Tax -3,718 -3,215 -3,088 -4,180 -3,808 -3,642 -3,279 8.74%
NP 12,687 11,324 11,111 9,916 8,848 8,285 7,438 42.80%
-
NP to SH 12,687 11,324 11,111 9,916 8,848 8,285 7,438 42.80%
-
Tax Rate 22.66% 22.11% 21.75% 29.65% 30.09% 30.54% 30.60% -
Total Cost 164,462 151,740 143,013 143,001 128,797 117,177 114,215 27.54%
-
Net Worth 132,976 135,772 133,877 129,327 125,199 128,760 119,956 7.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 74 72 72 72 72 59 59 16.31%
Div Payout % 0.59% 0.64% 0.66% 0.74% 0.82% 0.72% 0.81% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,976 135,772 133,877 129,327 125,199 128,760 119,956 7.11%
NOSH 61,849 61,435 61,131 61,003 60,776 60,168 59,978 2.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.16% 6.94% 7.21% 6.48% 6.43% 6.60% 6.11% -
ROE 9.54% 8.34% 8.30% 7.67% 7.07% 6.43% 6.20% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 286.42 265.42 252.12 250.67 226.48 208.52 202.83 25.89%
EPS 20.51 18.43 18.18 16.25 14.56 13.77 12.40 39.90%
DPS 0.12 0.12 0.12 0.12 0.12 0.10 0.10 12.93%
NAPS 2.15 2.21 2.19 2.12 2.06 2.14 2.00 4.94%
Adjusted Per Share Value based on latest NOSH - 61,003
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 46.13 42.46 40.13 39.82 35.84 32.67 31.68 28.49%
EPS 3.30 2.95 2.89 2.58 2.30 2.16 1.94 42.54%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.3463 0.3535 0.3486 0.3368 0.326 0.3353 0.3124 7.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.18 2.46 2.39 2.30 2.29 2.25 2.05 -
P/RPS 0.76 0.93 0.95 0.92 1.01 1.08 1.01 -17.28%
P/EPS 10.63 13.35 13.15 14.15 15.73 16.34 16.53 -25.51%
EY 9.41 7.49 7.60 7.07 6.36 6.12 6.05 34.27%
DY 0.06 0.05 0.05 0.05 0.05 0.04 0.05 12.93%
P/NAPS 1.01 1.11 1.09 1.08 1.11 1.05 1.03 -1.29%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 21/05/04 20/02/04 -
Price 2.18 2.41 2.43 2.34 2.23 2.17 1.93 -
P/RPS 0.76 0.91 0.96 0.93 0.98 1.04 0.95 -13.83%
P/EPS 10.63 13.07 13.37 14.40 15.32 15.76 15.56 -22.45%
EY 9.41 7.65 7.48 6.95 6.53 6.35 6.43 28.92%
DY 0.06 0.05 0.05 0.05 0.05 0.05 0.05 12.93%
P/NAPS 1.01 1.09 1.11 1.10 1.08 1.01 0.97 2.73%

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