[PIE] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -27.05%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 277,628 183,844 316,272 236,624 229,208 152,232 116,472 15.56%
PBT 35,080 27,652 41,044 26,572 19,188 7,988 6,628 31.99%
Tax -7,928 -4,188 -10,512 -7,488 -4,796 -2,852 -2,344 22.50%
NP 27,152 23,464 30,532 19,084 14,392 5,136 4,284 36.01%
-
NP to SH 27,152 23,464 30,532 19,084 14,392 5,136 4,284 36.01%
-
Tax Rate 22.60% 15.15% 25.61% 28.18% 24.99% 35.70% 35.37% -
Total Cost 250,476 160,380 285,740 217,540 214,816 147,096 112,188 14.31%
-
Net Worth 228,399 218,135 204,101 172,251 154,111 135,772 128,760 10.01%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 228,399 218,135 204,101 172,251 154,111 135,772 128,760 10.01%
NOSH 63,977 63,969 63,981 61,961 62,141 61,435 60,168 1.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.78% 12.76% 9.65% 8.07% 6.28% 3.37% 3.68% -
ROE 11.89% 10.76% 14.96% 11.08% 9.34% 3.78% 3.33% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 433.95 287.39 494.32 381.89 368.85 247.79 193.58 14.39%
EPS 42.44 36.68 47.72 30.80 23.16 8.36 7.12 34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.41 3.19 2.78 2.48 2.21 2.14 8.89%
Adjusted Per Share Value based on latest NOSH - 61,961
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 72.29 47.87 82.35 61.61 59.68 39.64 30.33 15.56%
EPS 7.07 6.11 7.95 4.97 3.75 1.34 1.12 35.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5947 0.568 0.5315 0.4485 0.4013 0.3535 0.3353 10.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.20 3.84 5.10 3.28 2.47 2.46 2.25 -
P/RPS 0.97 1.34 1.03 0.86 0.67 0.99 1.16 -2.93%
P/EPS 9.90 10.47 10.69 10.65 10.66 29.43 31.60 -17.58%
EY 10.10 9.55 9.36 9.39 9.38 3.40 3.16 21.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 1.60 1.18 1.00 1.11 1.05 1.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 22/05/09 23/05/08 18/05/07 19/05/06 20/05/05 21/05/04 -
Price 4.48 4.48 5.80 3.88 2.58 2.41 2.17 -
P/RPS 1.03 1.56 1.17 1.02 0.70 0.97 1.12 -1.38%
P/EPS 10.56 12.21 12.15 12.60 11.14 28.83 30.48 -16.18%
EY 9.47 8.19 8.23 7.94 8.98 3.47 3.28 19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.31 1.82 1.40 1.04 1.09 1.01 3.61%

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