[PIE] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.92%
YoY- 36.68%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 203,681 186,358 177,149 163,064 154,124 152,917 137,645 29.76%
PBT 21,321 17,175 16,405 14,539 14,199 14,096 12,656 41.44%
Tax -4,372 -4,411 -3,718 -3,215 -3,088 -4,180 -3,808 9.61%
NP 16,949 12,764 12,687 11,324 11,111 9,916 8,848 54.05%
-
NP to SH 16,949 12,764 12,687 11,324 11,111 9,916 8,848 54.05%
-
Tax Rate 20.51% 25.68% 22.66% 22.11% 21.75% 29.65% 30.09% -
Total Cost 186,732 173,594 164,462 151,740 143,013 143,001 128,797 28.01%
-
Net Worth 150,120 142,094 132,976 135,772 133,877 129,327 125,199 12.82%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 74 74 74 72 72 72 72 1.83%
Div Payout % 0.44% 0.58% 0.59% 0.64% 0.66% 0.74% 0.82% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 150,120 142,094 132,976 135,772 133,877 129,327 125,199 12.82%
NOSH 62,033 62,049 61,849 61,435 61,131 61,003 60,776 1.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.32% 6.85% 7.16% 6.94% 7.21% 6.48% 6.43% -
ROE 11.29% 8.98% 9.54% 8.34% 8.30% 7.67% 7.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 328.34 300.34 286.42 265.42 252.12 250.67 226.48 28.00%
EPS 27.32 20.57 20.51 18.43 18.18 16.25 14.56 51.95%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
NAPS 2.42 2.29 2.15 2.21 2.19 2.12 2.06 11.30%
Adjusted Per Share Value based on latest NOSH - 61,435
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.04 48.53 46.13 42.46 40.13 39.82 35.84 29.77%
EPS 4.41 3.32 3.30 2.95 2.89 2.58 2.30 54.15%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.3909 0.37 0.3463 0.3535 0.3486 0.3368 0.326 12.82%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.90 2.09 2.18 2.46 2.39 2.30 2.29 -
P/RPS 0.58 0.70 0.76 0.93 0.95 0.92 1.01 -30.84%
P/EPS 6.95 10.16 10.63 13.35 13.15 14.15 15.73 -41.90%
EY 14.38 9.84 9.41 7.49 7.60 7.07 6.36 72.01%
DY 0.06 0.06 0.06 0.05 0.05 0.05 0.05 12.88%
P/NAPS 0.79 0.91 1.01 1.11 1.09 1.08 1.11 -20.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 11/11/05 08/08/05 20/05/05 25/02/05 22/10/04 19/07/04 -
Price 2.13 2.02 2.18 2.41 2.43 2.34 2.23 -
P/RPS 0.65 0.67 0.76 0.91 0.96 0.93 0.98 -23.88%
P/EPS 7.80 9.82 10.63 13.07 13.37 14.40 15.32 -36.16%
EY 12.83 10.18 9.41 7.65 7.48 6.95 6.53 56.67%
DY 0.06 0.06 0.06 0.05 0.05 0.05 0.05 12.88%
P/NAPS 0.88 0.88 1.01 1.09 1.11 1.10 1.08 -12.72%

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