[PIE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.92%
YoY- 54.36%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 286,246 285,196 279,418 277,564 251,923 232,087 222,925 18.11%
PBT 40,042 36,968 34,799 32,953 29,324 24,866 24,121 40.15%
Tax -8,050 -7,413 -7,464 -6,791 -5,524 -4,661 -4,858 39.98%
NP 31,992 29,555 27,335 26,162 23,800 20,205 19,263 40.19%
-
NP to SH 31,992 29,555 27,335 26,162 23,800 20,205 19,263 40.19%
-
Tax Rate 20.10% 20.05% 21.45% 20.61% 18.84% 18.74% 20.14% -
Total Cost 254,254 255,641 252,083 251,402 228,123 211,882 203,662 15.92%
-
Net Worth 176,375 166,769 172,251 167,988 157,940 150,980 154,111 9.40%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16,239 16,239 11,323 11,323 11,323 11,323 74 3526.27%
Div Payout % 50.76% 54.95% 41.43% 43.28% 47.58% 56.04% 0.39% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 176,375 166,769 172,251 167,988 157,940 150,980 154,111 9.40%
NOSH 62,544 62,460 61,961 61,988 62,674 62,908 62,141 0.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.18% 10.36% 9.78% 9.43% 9.45% 8.71% 8.64% -
ROE 18.14% 17.72% 15.87% 15.57% 15.07% 13.38% 12.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 457.67 456.60 450.96 447.77 401.95 368.93 358.74 17.61%
EPS 51.15 47.32 44.12 42.20 37.97 32.12 31.00 39.59%
DPS 26.00 26.00 18.00 18.00 18.00 18.00 0.12 3495.62%
NAPS 2.82 2.67 2.78 2.71 2.52 2.40 2.48 8.93%
Adjusted Per Share Value based on latest NOSH - 61,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.54 74.26 72.76 72.27 65.60 60.43 58.05 18.12%
EPS 8.33 7.70 7.12 6.81 6.20 5.26 5.02 40.11%
DPS 4.23 4.23 2.95 2.95 2.95 2.95 0.02 3438.28%
NAPS 0.4593 0.4342 0.4485 0.4374 0.4113 0.3931 0.4013 9.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.92 3.78 3.28 3.00 2.47 2.48 2.47 -
P/RPS 0.86 0.83 0.73 0.67 0.61 0.67 0.69 15.79%
P/EPS 7.66 7.99 7.43 7.11 6.50 7.72 7.97 -2.60%
EY 13.05 12.52 13.45 14.07 15.37 12.95 12.55 2.63%
DY 6.63 6.88 5.49 6.00 7.29 7.26 0.05 2492.61%
P/NAPS 1.39 1.42 1.18 1.11 0.98 1.03 1.00 24.52%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 -
Price 5.05 3.74 3.88 3.20 2.62 2.39 2.58 -
P/RPS 1.10 0.82 0.86 0.71 0.65 0.65 0.72 32.61%
P/EPS 9.87 7.90 8.79 7.58 6.90 7.44 8.32 12.05%
EY 10.13 12.65 11.37 13.19 14.49 13.44 12.01 -10.71%
DY 5.15 6.95 4.64 5.63 6.87 7.53 0.05 2091.12%
P/NAPS 1.79 1.40 1.40 1.18 1.04 1.00 1.04 43.57%

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