[PIE] YoY Cumulative 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- 307.32%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 149,164 128,172 120,540 92,134 69,108 53,117 57,367 17.24%
PBT 20,648 15,009 10,994 7,449 5,242 3,304 4,382 29.44%
Tax -4,973 -3,130 -2,508 -2,219 -1,588 -1,060 -1,118 28.21%
NP 15,675 11,879 8,486 5,230 3,654 2,244 3,264 29.85%
-
NP to SH 15,675 11,879 8,486 5,230 3,654 2,244 3,264 29.85%
-
Tax Rate 24.08% 20.85% 22.81% 29.79% 30.29% 32.08% 25.51% -
Total Cost 133,489 116,293 112,054 86,904 65,454 50,873 54,103 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 23,042 16,170 11,248 73 72 59 5,999 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 8.11% 7.15% 5.66% 3.95% 2.94% 1.82% 2.58% -
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 233.05 206.09 192.90 149.56 114.42 88.53 95.61 15.99%
EPS 24.49 19.10 13.58 8.49 6.05 3.74 5.44 28.46%
DPS 36.00 26.00 18.00 0.12 0.12 0.10 10.00 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 38.84 33.37 31.39 23.99 17.99 13.83 14.94 17.24%
EPS 4.08 3.09 2.21 1.36 0.95 0.58 0.85 29.84%
DPS 6.00 4.21 2.93 0.02 0.02 0.02 1.56 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 2.11 1.83 1.29 1.46 2.00 2.37 2.35 -1.77%
P/EPS 20.09 19.79 18.26 25.68 37.85 56.15 41.36 -11.32%
EY 4.98 5.05 5.48 3.89 2.64 1.78 2.42 12.76%
DY 7.32 6.88 7.26 0.06 0.05 0.05 4.44 8.68%
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 2.09 1.81 1.24 1.46 1.95 2.24 2.22 -0.99%
P/EPS 19.84 19.58 17.60 25.68 36.86 52.94 38.97 -10.63%
EY 5.04 5.11 5.68 3.89 2.71 1.89 2.57 11.86%
DY 7.41 6.95 7.53 0.06 0.05 0.05 4.72 7.79%
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