[PIE] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 18.06%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 280,949 277,564 203,681 154,123 121,653 119,149 144,384 11.72%
PBT 44,097 32,953 21,321 14,198 10,717 10,800 10,931 26.15%
Tax -8,506 -6,791 -4,372 -3,088 -3,280 -3,384 -3,340 16.85%
NP 35,591 26,162 16,949 11,110 7,437 7,416 7,591 29.35%
-
NP to SH 35,591 26,162 16,949 11,110 7,437 7,416 7,591 29.35%
-
Tax Rate 19.29% 20.61% 20.51% 21.75% 30.61% 31.33% 30.56% -
Total Cost 245,358 251,402 186,732 143,013 114,216 111,733 136,793 10.22%
-
Net Worth 191,605 169,129 149,586 133,101 127,817 130,200 129,017 6.81%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,280 11,233 7,417 72 60 - 4,002 26.33%
Div Payout % 45.74% 42.94% 43.76% 0.66% 0.81% - 52.73% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 191,605 169,129 149,586 133,101 127,817 130,200 129,017 6.81%
NOSH 62,616 62,409 61,812 60,776 60,008 60,000 60,007 0.71%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.67% 9.43% 8.32% 7.21% 6.11% 6.22% 5.26% -
ROE 18.58% 15.47% 11.33% 8.35% 5.82% 5.70% 5.88% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 448.68 444.75 329.51 253.59 202.73 198.58 240.61 10.93%
EPS 56.84 41.92 27.42 18.28 12.39 12.36 12.65 28.44%
DPS 26.00 18.00 12.00 0.12 0.10 0.00 6.67 25.43%
NAPS 3.06 2.71 2.42 2.19 2.13 2.17 2.15 6.05%
Adjusted Per Share Value based on latest NOSH - 61,131
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 73.16 72.27 53.04 40.13 31.68 31.02 37.60 11.72%
EPS 9.27 6.81 4.41 2.89 1.94 1.93 1.98 29.32%
DPS 4.24 2.93 1.93 0.02 0.02 0.00 1.04 26.37%
NAPS 0.4989 0.4404 0.3895 0.3466 0.3328 0.339 0.3359 6.81%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.95 3.00 1.90 2.39 2.05 2.10 1.92 -
P/RPS 1.33 0.67 0.58 0.94 1.01 1.06 0.80 8.83%
P/EPS 10.47 7.16 6.93 13.07 16.54 16.99 15.18 -6.00%
EY 9.55 13.97 14.43 7.65 6.05 5.89 6.59 6.37%
DY 4.37 6.00 6.32 0.05 0.05 0.00 3.47 3.91%
P/NAPS 1.94 1.11 0.79 1.09 0.96 0.97 0.89 13.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 28/02/06 25/02/05 20/02/04 24/02/03 22/02/02 -
Price 5.05 3.20 2.13 2.43 1.93 1.95 1.87 -
P/RPS 1.13 0.72 0.65 0.96 0.95 0.98 0.78 6.36%
P/EPS 8.88 7.63 7.77 13.29 15.57 15.78 14.78 -8.13%
EY 11.26 13.10 12.87 7.52 6.42 6.34 6.76 8.87%
DY 5.15 5.63 5.63 0.05 0.05 0.00 3.57 6.29%
P/NAPS 1.65 1.18 0.88 1.11 0.91 0.90 0.87 11.25%

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