[PIE] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 70.59%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 256,344 241,080 184,268 138,216 106,234 114,734 132,954 11.55%
PBT 30,018 21,988 14,898 10,484 6,608 8,764 9,360 21.42%
Tax -6,260 -5,016 -4,438 -3,176 -2,120 -2,236 -3,024 12.88%
NP 23,758 16,972 10,460 7,308 4,488 6,528 6,336 24.62%
-
NP to SH 23,758 16,972 10,460 7,308 4,488 6,528 6,336 24.62%
-
Tax Rate 20.85% 22.81% 29.79% 30.29% 32.08% 25.51% 32.31% -
Total Cost 232,586 224,108 173,808 130,908 101,746 108,206 126,618 10.66%
-
Net Worth 166,057 149,973 132,444 124,417 122,999 126,599 128,399 4.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 32,340 22,496 147 144 119 11,999 - -
Div Payout % 136.13% 132.55% 1.41% 1.98% 2.67% 183.82% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 166,057 149,973 132,444 124,417 122,999 126,599 128,399 4.37%
NOSH 62,193 62,488 61,601 60,396 59,999 59,999 59,999 0.60%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.27% 7.04% 5.68% 5.29% 4.22% 5.69% 4.77% -
ROE 14.31% 11.32% 7.90% 5.87% 3.65% 5.16% 4.93% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 412.17 385.80 299.13 228.85 177.06 191.22 221.59 10.89%
EPS 38.20 27.16 16.98 12.10 7.48 10.88 10.56 23.88%
DPS 52.00 36.00 0.24 0.24 0.20 20.00 0.00 -
NAPS 2.67 2.40 2.15 2.06 2.05 2.11 2.14 3.75%
Adjusted Per Share Value based on latest NOSH - 60,776
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 66.75 62.77 47.98 35.99 27.66 29.88 34.62 11.55%
EPS 6.19 4.42 2.72 1.90 1.17 1.70 1.65 24.63%
DPS 8.42 5.86 0.04 0.04 0.03 3.12 0.00 -
NAPS 0.4324 0.3905 0.3449 0.324 0.3203 0.3297 0.3343 4.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.78 2.48 2.18 2.29 2.10 2.25 1.75 -
P/RPS 0.92 0.64 0.73 1.00 1.19 1.18 0.79 2.57%
P/EPS 9.90 9.13 12.84 18.93 28.07 20.68 16.57 -8.22%
EY 10.11 10.95 7.79 5.28 3.56 4.84 6.03 8.99%
DY 13.76 14.52 0.11 0.10 0.10 8.89 0.00 -
P/NAPS 1.42 1.03 1.01 1.11 1.02 1.07 0.82 9.57%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/08/07 07/08/06 08/08/05 19/07/04 08/08/03 05/08/02 21/08/01 -
Price 3.74 2.39 2.18 2.23 1.98 2.12 1.83 -
P/RPS 0.91 0.62 0.73 0.97 1.12 1.11 0.83 1.54%
P/EPS 9.79 8.80 12.84 18.43 26.47 19.49 17.33 -9.07%
EY 10.21 11.36 7.79 5.43 3.78 5.13 5.77 9.97%
DY 13.90 15.06 0.11 0.11 0.10 9.43 0.00 -
P/NAPS 1.40 1.00 1.01 1.08 0.97 1.00 0.86 8.45%

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