[PIE] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 32.79%
YoY- 52.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 251,923 232,087 222,925 203,681 186,358 177,149 163,064 33.60%
PBT 29,324 24,866 24,121 21,321 17,175 16,405 14,539 59.56%
Tax -5,524 -4,661 -4,858 -4,372 -4,411 -3,718 -3,215 43.40%
NP 23,800 20,205 19,263 16,949 12,764 12,687 11,324 64.00%
-
NP to SH 23,800 20,205 19,263 16,949 12,764 12,687 11,324 64.00%
-
Tax Rate 18.84% 18.74% 20.14% 20.51% 25.68% 22.66% 22.11% -
Total Cost 228,123 211,882 203,662 186,732 173,594 164,462 151,740 31.20%
-
Net Worth 157,940 150,980 154,111 150,120 142,094 132,976 135,772 10.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,323 11,323 74 74 74 74 72 2804.57%
Div Payout % 47.58% 56.04% 0.39% 0.44% 0.58% 0.59% 0.64% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 157,940 150,980 154,111 150,120 142,094 132,976 135,772 10.59%
NOSH 62,674 62,908 62,141 62,033 62,049 61,849 61,435 1.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.45% 8.71% 8.64% 8.32% 6.85% 7.16% 6.94% -
ROE 15.07% 13.38% 12.50% 11.29% 8.98% 9.54% 8.34% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 401.95 368.93 358.74 328.34 300.34 286.42 265.42 31.84%
EPS 37.97 32.12 31.00 27.32 20.57 20.51 18.43 61.84%
DPS 18.00 18.00 0.12 0.12 0.12 0.12 0.12 2714.51%
NAPS 2.52 2.40 2.48 2.42 2.29 2.15 2.21 9.13%
Adjusted Per Share Value based on latest NOSH - 62,033
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 65.60 60.43 58.05 53.04 48.53 46.13 42.46 33.60%
EPS 6.20 5.26 5.02 4.41 3.32 3.30 2.95 64.00%
DPS 2.95 2.95 0.02 0.02 0.02 0.02 0.02 2683.18%
NAPS 0.4113 0.3931 0.4013 0.3909 0.37 0.3463 0.3535 10.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.47 2.48 2.47 1.90 2.09 2.18 2.46 -
P/RPS 0.61 0.67 0.69 0.58 0.70 0.76 0.93 -24.48%
P/EPS 6.50 7.72 7.97 6.95 10.16 10.63 13.35 -38.08%
EY 15.37 12.95 12.55 14.38 9.84 9.41 7.49 61.41%
DY 7.29 7.26 0.05 0.06 0.06 0.06 0.05 2661.77%
P/NAPS 0.98 1.03 1.00 0.79 0.91 1.01 1.11 -7.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 07/08/06 19/05/06 28/02/06 11/11/05 08/08/05 20/05/05 -
Price 2.62 2.39 2.58 2.13 2.02 2.18 2.41 -
P/RPS 0.65 0.65 0.72 0.65 0.67 0.76 0.91 -20.07%
P/EPS 6.90 7.44 8.32 7.80 9.82 10.63 13.07 -34.65%
EY 14.49 13.44 12.01 12.83 10.18 9.41 7.65 53.02%
DY 6.87 7.53 0.05 0.06 0.06 0.06 0.05 2554.75%
P/NAPS 1.04 1.00 1.04 0.88 0.88 1.01 1.09 -3.07%

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