[PIE] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 103.66%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 298,328 256,344 241,080 184,268 138,216 106,234 114,734 17.24%
PBT 41,296 30,018 21,988 14,898 10,484 6,608 8,764 29.44%
Tax -9,946 -6,260 -5,016 -4,438 -3,176 -2,120 -2,236 28.21%
NP 31,350 23,758 16,972 10,460 7,308 4,488 6,528 29.85%
-
NP to SH 31,350 23,758 16,972 10,460 7,308 4,488 6,528 29.85%
-
Tax Rate 24.08% 20.85% 22.81% 29.79% 30.29% 32.08% 25.51% -
Total Cost 266,978 232,586 224,108 173,808 130,908 101,746 108,206 16.22%
-
Net Worth 193,297 166,057 149,973 132,444 124,417 122,999 126,599 7.30%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 46,084 32,340 22,496 147 144 119 11,999 25.11%
Div Payout % 147.00% 136.13% 132.55% 1.41% 1.98% 2.67% 183.82% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 193,297 166,057 149,973 132,444 124,417 122,999 126,599 7.30%
NOSH 64,005 62,193 62,488 61,601 60,396 59,999 59,999 1.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.51% 9.27% 7.04% 5.68% 5.29% 4.22% 5.69% -
ROE 16.22% 14.31% 11.32% 7.90% 5.87% 3.65% 5.16% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 466.10 412.17 385.80 299.13 228.85 177.06 191.22 15.99%
EPS 48.98 38.20 27.16 16.98 12.10 7.48 10.88 28.46%
DPS 72.00 52.00 36.00 0.24 0.24 0.20 20.00 23.77%
NAPS 3.02 2.67 2.40 2.15 2.06 2.05 2.11 6.15%
Adjusted Per Share Value based on latest NOSH - 61,849
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 77.68 66.75 62.77 47.98 35.99 27.66 29.88 17.24%
EPS 8.16 6.19 4.42 2.72 1.90 1.17 1.70 29.84%
DPS 12.00 8.42 5.86 0.04 0.04 0.03 3.12 25.14%
NAPS 0.5033 0.4324 0.3905 0.3449 0.324 0.3203 0.3297 7.29%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.92 3.78 2.48 2.18 2.29 2.10 2.25 -
P/RPS 1.06 0.92 0.64 0.73 1.00 1.19 1.18 -1.76%
P/EPS 10.04 9.90 9.13 12.84 18.93 28.07 20.68 -11.33%
EY 9.96 10.11 10.95 7.79 5.28 3.56 4.84 12.76%
DY 14.63 13.76 14.52 0.11 0.10 0.10 8.89 8.64%
P/NAPS 1.63 1.42 1.03 1.01 1.11 1.02 1.07 7.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 08/08/03 05/08/02 -
Price 4.86 3.74 2.39 2.18 2.23 1.98 2.12 -
P/RPS 1.04 0.91 0.62 0.73 0.97 1.12 1.11 -1.07%
P/EPS 9.92 9.79 8.80 12.84 18.43 26.47 19.49 -10.63%
EY 10.08 10.21 11.36 7.79 5.43 3.78 5.13 11.90%
DY 14.81 13.90 15.06 0.11 0.11 0.10 9.43 7.80%
P/NAPS 1.61 1.40 1.00 1.01 1.08 0.97 1.00 8.25%

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