[PIE] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.83%
YoY- -0.59%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 152,917 137,645 125,462 121,653 110,538 114,898 114,511 21.20%
PBT 14,096 12,656 11,927 10,717 8,672 9,722 9,180 32.99%
Tax -4,180 -3,808 -3,642 -3,279 -2,516 -3,304 -2,835 29.45%
NP 9,916 8,848 8,285 7,438 6,156 6,418 6,345 34.56%
-
NP to SH 9,916 8,848 8,285 7,438 6,156 6,418 6,345 34.56%
-
Tax Rate 29.65% 30.09% 30.54% 30.60% 29.01% 33.98% 30.88% -
Total Cost 143,001 128,797 117,177 114,215 104,382 108,480 108,166 20.39%
-
Net Worth 129,327 125,199 128,760 119,956 124,906 122,878 127,740 0.82%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 72 72 59 59 59 59 - -
Div Payout % 0.74% 0.82% 0.72% 0.81% 0.97% 0.93% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 129,327 125,199 128,760 119,956 124,906 122,878 127,740 0.82%
NOSH 61,003 60,776 60,168 59,978 60,051 59,940 60,540 0.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.48% 6.43% 6.60% 6.11% 5.57% 5.59% 5.54% -
ROE 7.67% 7.07% 6.43% 6.20% 4.93% 5.22% 4.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 250.67 226.48 208.52 202.83 184.07 191.69 189.15 20.58%
EPS 16.25 14.56 13.77 12.40 10.25 10.71 10.48 33.85%
DPS 0.12 0.12 0.10 0.10 0.10 0.10 0.00 -
NAPS 2.12 2.06 2.14 2.00 2.08 2.05 2.11 0.31%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.82 35.84 32.67 31.68 28.78 29.92 29.82 21.19%
EPS 2.58 2.30 2.16 1.94 1.60 1.67 1.65 34.60%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.00 -
NAPS 0.3368 0.326 0.3353 0.3124 0.3252 0.32 0.3326 0.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.30 2.29 2.25 2.05 2.05 2.10 1.84 -
P/RPS 0.92 1.01 1.08 1.01 1.11 1.10 0.97 -3.45%
P/EPS 14.15 15.73 16.34 16.53 20.00 19.61 17.56 -13.37%
EY 7.07 6.36 6.12 6.05 5.00 5.10 5.70 15.39%
DY 0.05 0.05 0.04 0.05 0.05 0.05 0.00 -
P/NAPS 1.08 1.11 1.05 1.03 0.99 1.02 0.87 15.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/10/04 19/07/04 21/05/04 20/02/04 03/11/03 08/08/03 25/04/03 -
Price 2.34 2.23 2.17 1.93 2.10 1.98 1.89 -
P/RPS 0.93 0.98 1.04 0.95 1.14 1.03 1.00 -4.71%
P/EPS 14.40 15.32 15.76 15.56 20.49 18.49 18.03 -13.88%
EY 6.95 6.53 6.35 6.43 4.88 5.41 5.55 16.13%
DY 0.05 0.05 0.05 0.05 0.05 0.05 0.00 -
P/NAPS 1.10 1.08 1.01 0.97 1.01 0.97 0.90 14.27%

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