[PIE] YoY Annualized Quarter 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- -53.77%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 316,272 236,624 229,208 152,232 116,472 101,236 119,784 17.54%
PBT 41,044 26,572 19,188 7,988 6,628 1,788 8,268 30.57%
Tax -10,512 -7,488 -4,796 -2,852 -2,344 -892 -2,824 24.46%
NP 30,532 19,084 14,392 5,136 4,284 896 5,444 33.25%
-
NP to SH 30,532 19,084 14,392 5,136 4,284 896 5,444 33.25%
-
Tax Rate 25.61% 28.18% 24.99% 35.70% 35.37% 49.89% 34.16% -
Total Cost 285,740 217,540 214,816 147,096 112,188 100,340 114,340 16.47%
-
Net Worth 204,101 172,251 154,111 135,772 128,760 127,740 130,104 7.78%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 204,101 172,251 154,111 135,772 128,760 127,740 130,104 7.78%
NOSH 63,981 61,961 62,141 61,435 60,168 60,540 59,955 1.08%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.65% 8.07% 6.28% 3.37% 3.68% 0.89% 4.54% -
ROE 14.96% 11.08% 9.34% 3.78% 3.33% 0.70% 4.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 494.32 381.89 368.85 247.79 193.58 167.22 199.79 16.28%
EPS 47.72 30.80 23.16 8.36 7.12 1.48 9.08 31.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 2.78 2.48 2.21 2.14 2.11 2.17 6.62%
Adjusted Per Share Value based on latest NOSH - 61,435
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 80.18 59.99 58.11 38.59 29.53 25.66 30.37 17.54%
EPS 7.74 4.84 3.65 1.30 1.09 0.23 1.38 33.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5174 0.4367 0.3907 0.3442 0.3264 0.3238 0.3298 7.78%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 5.10 3.28 2.47 2.46 2.25 1.84 2.36 -
P/RPS 1.03 0.86 0.67 0.99 1.16 1.10 1.18 -2.23%
P/EPS 10.69 10.65 10.66 29.43 31.60 124.32 25.99 -13.75%
EY 9.36 9.39 9.38 3.40 3.16 0.80 3.85 15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.18 1.00 1.11 1.05 0.87 1.09 6.59%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 18/05/07 19/05/06 20/05/05 21/05/04 25/04/03 06/05/02 -
Price 5.80 3.88 2.58 2.41 2.17 1.89 2.30 -
P/RPS 1.17 1.02 0.70 0.97 1.12 1.13 1.15 0.28%
P/EPS 12.15 12.60 11.14 28.83 30.48 127.70 25.33 -11.51%
EY 8.23 7.94 8.98 3.47 3.28 0.78 3.95 13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.40 1.04 1.09 1.01 0.90 1.06 9.41%

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