[PIE] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 801.79%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 63,238 54,076 39,991 27,808 27,421 33,395 49,460 4.17%
PBT 6,197 5,452 3,586 2,857 2,315 2,751 6,014 0.50%
Tax -1,309 -1,506 -1,003 -837 -412 -789 -1,680 -4.07%
NP 4,888 3,946 2,583 2,020 1,903 1,962 4,334 2.02%
-
NP to SH 4,888 3,946 2,583 2,020 1,903 1,962 4,334 2.02%
-
Tax Rate 21.12% 27.62% 27.97% 29.30% 17.80% 28.68% 27.93% -
Total Cost 58,350 50,130 37,408 25,788 25,518 31,433 45,126 4.37%
-
Net Worth 150,980 132,976 125,199 122,878 126,666 128,400 115,853 4.51%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,323 74 72 59 6,003 - - -
Div Payout % 231.66% 1.88% 2.82% 2.97% 315.46% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 150,980 132,976 125,199 122,878 126,666 128,400 115,853 4.51%
NOSH 62,908 61,849 60,776 59,940 60,031 60,000 60,027 0.78%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.73% 7.30% 6.46% 7.26% 6.94% 5.88% 8.76% -
ROE 3.24% 2.97% 2.06% 1.64% 1.50% 1.53% 3.74% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 100.52 87.43 65.80 46.39 45.68 55.66 82.40 3.36%
EPS 7.77 6.38 4.25 3.37 3.17 3.27 7.22 1.23%
DPS 18.00 0.12 0.12 0.10 10.00 0.00 0.00 -
NAPS 2.40 2.15 2.06 2.05 2.11 2.14 1.93 3.69%
Adjusted Per Share Value based on latest NOSH - 59,940
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.47 14.08 10.41 7.24 7.14 8.70 12.88 4.18%
EPS 1.27 1.03 0.67 0.53 0.50 0.51 1.13 1.96%
DPS 2.95 0.02 0.02 0.02 1.56 0.00 0.00 -
NAPS 0.3931 0.3463 0.326 0.32 0.3298 0.3343 0.3017 4.50%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 2.48 2.18 2.29 2.10 2.25 1.75 0.00 -
P/RPS 2.47 2.49 3.48 4.53 4.93 3.14 0.00 -
P/EPS 31.92 34.17 53.88 62.31 70.98 53.52 0.00 -
EY 3.13 2.93 1.86 1.60 1.41 1.87 0.00 -
DY 7.26 0.06 0.05 0.05 4.44 0.00 0.00 -
P/NAPS 1.03 1.01 1.11 1.02 1.07 0.82 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 07/08/06 08/08/05 19/07/04 08/08/03 05/08/02 21/08/01 25/08/00 -
Price 2.39 2.18 2.23 1.98 2.12 1.83 3.18 -
P/RPS 2.38 2.49 3.39 4.27 4.64 3.29 3.86 -7.73%
P/EPS 30.76 34.17 52.47 58.75 66.88 55.96 44.04 -5.80%
EY 3.25 2.93 1.91 1.70 1.50 1.79 2.27 6.16%
DY 7.53 0.06 0.05 0.05 4.72 0.00 0.00 -
P/NAPS 1.00 1.01 1.08 0.97 1.00 0.86 1.65 -8.00%

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