[PIE] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 148.98%
YoY- 39.98%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 141,745 98,543 149,164 128,172 120,540 92,134 69,108 12.71%
PBT 14,294 15,444 20,648 15,009 10,994 7,449 5,242 18.18%
Tax -3,041 -2,952 -4,973 -3,130 -2,508 -2,219 -1,588 11.43%
NP 11,253 12,492 15,675 11,879 8,486 5,230 3,654 20.60%
-
NP to SH 11,253 12,492 15,675 11,879 8,486 5,230 3,654 20.60%
-
Tax Rate 21.27% 19.11% 24.08% 20.85% 22.81% 29.79% 30.29% -
Total Cost 130,492 86,051 133,489 116,293 112,054 86,904 65,454 12.18%
-
Net Worth 216,354 208,626 193,297 166,057 149,973 132,444 124,417 9.65%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 22,403 22,398 23,042 16,170 11,248 73 72 160.19%
Div Payout % 199.09% 179.30% 147.00% 136.13% 132.55% 1.41% 1.98% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 216,354 208,626 193,297 166,057 149,973 132,444 124,417 9.65%
NOSH 64,010 63,995 64,005 62,193 62,488 61,601 60,396 0.97%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.94% 12.68% 10.51% 9.27% 7.04% 5.68% 5.29% -
ROE 5.20% 5.99% 8.11% 7.15% 5.66% 3.95% 2.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 221.44 153.98 233.05 206.09 192.90 149.56 114.42 11.62%
EPS 17.58 19.52 24.49 19.10 13.58 8.49 6.05 19.44%
DPS 35.00 35.00 36.00 26.00 18.00 0.12 0.12 157.41%
NAPS 3.38 3.26 3.02 2.67 2.40 2.15 2.06 8.59%
Adjusted Per Share Value based on latest NOSH - 62,460
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.91 25.66 38.84 33.37 31.39 23.99 17.99 12.71%
EPS 2.93 3.25 4.08 3.09 2.21 1.36 0.95 20.63%
DPS 5.83 5.83 6.00 4.21 2.93 0.02 0.02 157.38%
NAPS 0.5634 0.5432 0.5033 0.4324 0.3905 0.3449 0.324 9.65%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.11 4.04 4.92 3.78 2.48 2.18 2.29 -
P/RPS 1.86 2.62 2.11 1.83 1.29 1.46 2.00 -1.20%
P/EPS 23.38 20.70 20.09 19.79 18.26 25.68 37.85 -7.71%
EY 4.28 4.83 4.98 5.05 5.48 3.89 2.64 8.38%
DY 8.52 8.66 7.32 6.88 7.26 0.06 0.05 135.36%
P/NAPS 1.22 1.24 1.63 1.42 1.03 1.01 1.11 1.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 06/08/10 10/08/09 08/08/08 06/08/07 07/08/06 08/08/05 19/07/04 -
Price 4.16 4.24 4.86 3.74 2.39 2.18 2.23 -
P/RPS 1.88 2.75 2.09 1.81 1.24 1.46 1.95 -0.60%
P/EPS 23.66 21.72 19.84 19.58 17.60 25.68 36.86 -7.11%
EY 4.23 4.60 5.04 5.11 5.68 3.89 2.71 7.69%
DY 8.41 8.25 7.41 6.95 7.53 0.06 0.05 134.85%
P/NAPS 1.23 1.30 1.61 1.40 1.00 1.01 1.08 2.19%

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