[PIE] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.04%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 290,857 267,764 256,188 191,865 148,885 107,201 118,681 16.09%
PBT 41,670 36,828 27,376 16,705 12,736 8,232 11,069 24.69%
Tax -9,933 -8,305 -6,626 -5,090 -3,325 -2,125 -3,196 20.78%
NP 31,737 28,522 20,749 11,614 9,410 6,106 7,873 26.12%
-
NP to SH 31,737 28,522 20,749 11,614 9,410 6,106 7,873 26.12%
-
Tax Rate 23.84% 22.55% 24.20% 30.47% 26.11% 25.81% 28.87% -
Total Cost 259,120 239,241 235,438 180,250 139,474 101,094 110,808 15.19%
-
Net Worth 202,251 175,722 157,621 141,376 128,547 124,854 129,044 7.76%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 30,721 21,601 15,011 - - - - -
Div Payout % 96.80% 75.74% 72.35% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 202,251 175,722 157,621 141,376 128,547 124,854 129,044 7.76%
NOSH 64,003 62,312 62,548 61,736 60,635 60,026 60,020 1.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.91% 10.65% 8.10% 6.05% 6.32% 5.70% 6.63% -
ROE 15.69% 16.23% 13.16% 8.22% 7.32% 4.89% 6.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 454.44 429.71 409.58 310.78 245.54 178.59 197.73 14.86%
EPS 49.59 45.77 33.17 18.81 15.52 10.17 13.12 24.78%
DPS 48.00 34.67 24.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.82 2.52 2.29 2.12 2.08 2.15 6.62%
Adjusted Per Share Value based on latest NOSH - 62,049
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 75.74 69.72 66.71 49.96 38.77 27.91 30.90 16.10%
EPS 8.26 7.43 5.40 3.02 2.45 1.59 2.05 26.11%
DPS 8.00 5.62 3.91 0.00 0.00 0.00 0.00 -
NAPS 0.5266 0.4576 0.4104 0.3681 0.3347 0.3251 0.336 7.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.30 3.92 2.47 2.09 2.30 2.05 1.99 -
P/RPS 0.95 0.91 0.60 0.67 0.94 1.15 1.01 -1.01%
P/EPS 8.67 8.56 7.45 11.11 14.82 20.15 15.17 -8.89%
EY 11.53 11.68 13.43 9.00 6.75 4.96 6.59 9.76%
DY 11.16 8.84 9.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.39 0.98 0.91 1.08 0.99 0.93 6.53%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 19/11/07 17/11/06 11/11/05 22/10/04 03/11/03 08/11/02 -
Price 3.12 5.05 2.62 2.02 2.34 2.10 2.07 -
P/RPS 0.69 1.18 0.64 0.65 0.95 1.18 1.05 -6.75%
P/EPS 6.29 11.03 7.90 10.74 15.08 20.64 15.78 -14.20%
EY 15.89 9.06 12.66 9.31 6.63 4.84 6.34 16.53%
DY 15.38 6.86 9.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.79 1.04 0.88 1.10 1.01 0.96 0.51%

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