[PIE] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 83.38%
YoY- 78.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 156,667 218,143 200,823 192,141 143,899 111,664 80,401 11.74%
PBT 23,243 31,253 27,621 20,532 12,529 9,552 6,174 24.70%
Tax -5,260 -7,450 -6,229 -4,970 -3,818 -2,494 -1,594 21.99%
NP 17,983 23,803 21,392 15,562 8,711 7,058 4,580 25.57%
-
NP to SH 17,983 23,803 21,392 15,562 8,711 7,058 4,580 25.57%
-
Tax Rate 22.63% 23.84% 22.55% 24.21% 30.47% 26.11% 25.82% -
Total Cost 138,684 194,340 179,431 176,579 135,188 104,606 75,821 10.57%
-
Net Worth 213,748 202,251 175,722 157,621 141,376 128,547 124,854 9.36%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 22,398 23,041 16,201 11,258 - - - -
Div Payout % 124.56% 96.80% 75.74% 72.35% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 213,748 202,251 175,722 157,621 141,376 128,547 124,854 9.36%
NOSH 63,996 64,003 62,312 62,548 61,736 60,635 60,026 1.07%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.48% 10.91% 10.65% 8.10% 6.05% 6.32% 5.70% -
ROE 8.41% 11.77% 12.17% 9.87% 6.16% 5.49% 3.67% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 244.81 340.83 322.28 307.19 233.09 184.16 133.94 10.56%
EPS 28.10 37.19 34.33 24.88 14.11 11.64 7.63 24.24%
DPS 35.00 36.00 26.00 18.00 0.00 0.00 0.00 -
NAPS 3.34 3.16 2.82 2.52 2.29 2.12 2.08 8.20%
Adjusted Per Share Value based on latest NOSH - 62,674
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 40.79 56.80 52.29 50.03 37.47 29.08 20.94 11.74%
EPS 4.68 6.20 5.57 4.05 2.27 1.84 1.19 25.61%
DPS 5.83 6.00 4.22 2.93 0.00 0.00 0.00 -
NAPS 0.5566 0.5266 0.4576 0.4104 0.3681 0.3347 0.3251 9.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.29 4.30 3.92 2.47 2.09 2.30 2.05 -
P/RPS 1.75 1.26 1.22 0.80 0.90 1.25 1.53 2.26%
P/EPS 15.27 11.56 11.42 9.93 14.81 19.76 26.87 -8.98%
EY 6.55 8.65 8.76 10.07 6.75 5.06 3.72 9.87%
DY 8.16 8.37 6.63 7.29 0.00 0.00 0.00 -
P/NAPS 1.28 1.36 1.39 0.98 0.91 1.08 0.99 4.37%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 06/11/09 14/11/08 19/11/07 17/11/06 11/11/05 22/10/04 03/11/03 -
Price 4.26 3.12 5.05 2.62 2.02 2.34 2.10 -
P/RPS 1.74 0.92 1.57 0.85 0.87 1.27 1.57 1.72%
P/EPS 15.16 8.39 14.71 10.53 14.32 20.10 27.52 -9.45%
EY 6.60 11.92 6.80 9.50 6.99 4.97 3.63 10.46%
DY 8.22 11.54 5.15 6.87 0.00 0.00 0.00 -
P/NAPS 1.28 0.99 1.79 1.04 0.88 1.10 1.01 4.02%

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