[PIE] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 93.16%
YoY- 54.1%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 200,823 192,141 143,899 111,664 80,401 89,011 112,219 10.18%
PBT 27,621 20,532 12,529 9,552 6,174 8,302 6,842 26.17%
Tax -6,229 -4,970 -3,818 -2,494 -1,594 -2,397 -2,125 19.62%
NP 21,392 15,562 8,711 7,058 4,580 5,905 4,717 28.64%
-
NP to SH 21,392 15,562 8,711 7,058 4,580 5,905 4,717 28.64%
-
Tax Rate 22.55% 24.21% 30.47% 26.11% 25.82% 28.87% 31.06% -
Total Cost 179,431 176,579 135,188 104,606 75,821 83,106 107,502 8.90%
-
Net Worth 175,722 157,621 141,376 128,547 124,854 129,044 126,026 5.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 16,201 11,258 - - - - 4,002 26.23%
Div Payout % 75.74% 72.35% - - - - 84.86% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 175,722 157,621 141,376 128,547 124,854 129,044 126,026 5.69%
NOSH 62,312 62,548 61,736 60,635 60,026 60,020 60,012 0.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.65% 8.10% 6.05% 6.32% 5.70% 6.63% 4.20% -
ROE 12.17% 9.87% 6.16% 5.49% 3.67% 4.58% 3.74% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 322.28 307.19 233.09 184.16 133.94 148.30 186.99 9.49%
EPS 34.33 24.88 14.11 11.64 7.63 9.84 7.86 27.83%
DPS 26.00 18.00 0.00 0.00 0.00 0.00 6.67 25.43%
NAPS 2.82 2.52 2.29 2.12 2.08 2.15 2.10 5.03%
Adjusted Per Share Value based on latest NOSH - 61,003
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 52.29 50.03 37.47 29.08 20.94 23.18 29.22 10.18%
EPS 5.57 4.05 2.27 1.84 1.19 1.54 1.23 28.61%
DPS 4.22 2.93 0.00 0.00 0.00 0.00 1.04 26.27%
NAPS 0.4576 0.4104 0.3681 0.3347 0.3251 0.336 0.3282 5.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.92 2.47 2.09 2.30 2.05 1.99 1.37 -
P/RPS 1.22 0.80 0.90 1.25 1.53 1.34 0.73 8.93%
P/EPS 11.42 9.93 14.81 19.76 26.87 20.23 17.43 -6.80%
EY 8.76 10.07 6.75 5.06 3.72 4.94 5.74 7.29%
DY 6.63 7.29 0.00 0.00 0.00 0.00 4.87 5.27%
P/NAPS 1.39 0.98 0.91 1.08 0.99 0.93 0.65 13.49%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 17/11/06 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 -
Price 5.05 2.62 2.02 2.34 2.10 2.07 1.67 -
P/RPS 1.57 0.85 0.87 1.27 1.57 1.40 0.89 9.91%
P/EPS 14.71 10.53 14.32 20.10 27.52 21.04 21.25 -5.94%
EY 6.80 9.50 6.99 4.97 3.63 4.75 4.71 6.30%
DY 5.15 6.87 0.00 0.00 0.00 0.00 3.99 4.34%
P/NAPS 1.79 1.04 0.88 1.10 1.01 0.96 0.80 14.35%

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