[PIE] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 66.56%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 218,143 200,823 192,141 143,899 111,664 80,401 89,011 16.09%
PBT 31,253 27,621 20,532 12,529 9,552 6,174 8,302 24.69%
Tax -7,450 -6,229 -4,970 -3,818 -2,494 -1,594 -2,397 20.78%
NP 23,803 21,392 15,562 8,711 7,058 4,580 5,905 26.12%
-
NP to SH 23,803 21,392 15,562 8,711 7,058 4,580 5,905 26.12%
-
Tax Rate 23.84% 22.55% 24.21% 30.47% 26.11% 25.82% 28.87% -
Total Cost 194,340 179,431 176,579 135,188 104,606 75,821 83,106 15.19%
-
Net Worth 202,251 175,722 157,621 141,376 128,547 124,854 129,044 7.76%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 23,041 16,201 11,258 - - - - -
Div Payout % 96.80% 75.74% 72.35% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 202,251 175,722 157,621 141,376 128,547 124,854 129,044 7.76%
NOSH 64,003 62,312 62,548 61,736 60,635 60,026 60,020 1.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.91% 10.65% 8.10% 6.05% 6.32% 5.70% 6.63% -
ROE 11.77% 12.17% 9.87% 6.16% 5.49% 3.67% 4.58% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 340.83 322.28 307.19 233.09 184.16 133.94 148.30 14.86%
EPS 37.19 34.33 24.88 14.11 11.64 7.63 9.84 24.78%
DPS 36.00 26.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.82 2.52 2.29 2.12 2.08 2.15 6.62%
Adjusted Per Share Value based on latest NOSH - 62,049
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 56.80 52.29 50.03 37.47 29.08 20.94 23.18 16.09%
EPS 6.20 5.57 4.05 2.27 1.84 1.19 1.54 26.10%
DPS 6.00 4.22 2.93 0.00 0.00 0.00 0.00 -
NAPS 0.5266 0.4576 0.4104 0.3681 0.3347 0.3251 0.336 7.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.30 3.92 2.47 2.09 2.30 2.05 1.99 -
P/RPS 1.26 1.22 0.80 0.90 1.25 1.53 1.34 -1.01%
P/EPS 11.56 11.42 9.93 14.81 19.76 26.87 20.23 -8.89%
EY 8.65 8.76 10.07 6.75 5.06 3.72 4.94 9.77%
DY 8.37 6.63 7.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.39 0.98 0.91 1.08 0.99 0.93 6.53%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 19/11/07 17/11/06 11/11/05 22/10/04 03/11/03 08/11/02 -
Price 3.12 5.05 2.62 2.02 2.34 2.10 2.07 -
P/RPS 0.92 1.57 0.85 0.87 1.27 1.57 1.40 -6.75%
P/EPS 8.39 14.71 10.53 14.32 20.10 27.52 21.04 -14.19%
EY 11.92 6.80 9.50 6.99 4.97 3.63 4.75 16.55%
DY 11.54 5.15 6.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.79 1.04 0.88 1.10 1.01 0.96 0.51%

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