[PIE] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.59%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 203,681 154,123 121,653 119,149 144,384 181,758 0 -100.00%
PBT 21,321 14,198 10,717 10,800 10,931 24,310 0 -100.00%
Tax -4,372 -3,088 -3,280 -3,384 -3,340 -5,924 0 -100.00%
NP 16,949 11,110 7,437 7,416 7,591 18,386 0 -100.00%
-
NP to SH 16,949 11,110 7,437 7,416 7,591 18,386 0 -100.00%
-
Tax Rate 20.51% 21.75% 30.61% 31.33% 30.56% 24.37% - -
Total Cost 186,732 143,013 114,216 111,733 136,793 163,372 0 -100.00%
-
Net Worth 149,586 133,101 127,817 130,200 129,017 115,987 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,417 72 60 - 4,002 - - -100.00%
Div Payout % 43.76% 0.66% 0.81% - 52.73% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 149,586 133,101 127,817 130,200 129,017 115,987 0 -100.00%
NOSH 61,812 60,776 60,008 60,000 60,007 55,496 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.32% 7.21% 6.11% 6.22% 5.26% 10.12% 0.00% -
ROE 11.33% 8.35% 5.82% 5.70% 5.88% 15.85% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 329.51 253.59 202.73 198.58 240.61 327.51 0.00 -100.00%
EPS 27.42 18.28 12.39 12.36 12.65 33.13 0.00 -100.00%
DPS 12.00 0.12 0.10 0.00 6.67 0.00 0.00 -100.00%
NAPS 2.42 2.19 2.13 2.17 2.15 2.09 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 59,923
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 51.63 39.07 30.84 30.21 36.60 46.08 0.00 -100.00%
EPS 4.30 2.82 1.89 1.88 1.92 4.66 0.00 -100.00%
DPS 1.88 0.02 0.02 0.00 1.01 0.00 0.00 -100.00%
NAPS 0.3792 0.3374 0.324 0.3301 0.3271 0.294 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.90 2.39 2.05 2.10 1.92 2.10 0.00 -
P/RPS 0.58 0.94 1.01 1.06 0.80 0.64 0.00 -100.00%
P/EPS 6.93 13.07 16.54 16.99 15.18 6.34 0.00 -100.00%
EY 14.43 7.65 6.05 5.89 6.59 15.78 0.00 -100.00%
DY 6.32 0.05 0.05 0.00 3.47 0.00 0.00 -100.00%
P/NAPS 0.79 1.09 0.96 0.97 0.89 1.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 20/02/04 24/02/03 22/02/02 01/03/01 - -
Price 2.13 2.43 1.93 1.95 1.87 2.07 0.00 -
P/RPS 0.65 0.96 0.95 0.98 0.78 0.63 0.00 -100.00%
P/EPS 7.77 13.29 15.57 15.78 14.78 6.25 0.00 -100.00%
EY 12.87 7.52 6.42 6.34 6.76 16.00 0.00 -100.00%
DY 5.63 0.05 0.05 0.00 3.57 0.00 0.00 -100.00%
P/NAPS 0.88 1.11 0.91 0.90 0.87 0.99 0.00 -100.00%

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