[PIE] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.64%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 71,601 51,765 42,556 27,284 31,644 45,742 42,148 9.22%
PBT 9,538 5,080 4,310 2,870 3,920 2,162 5,164 10.76%
Tax -2,462 -1,599 -906 -534 -1,322 -613 -1,459 9.10%
NP 7,076 3,481 3,404 2,336 2,598 1,549 3,705 11.38%
-
NP to SH 7,076 3,481 3,404 2,336 2,598 1,549 3,705 11.38%
-
Tax Rate 25.81% 31.48% 21.02% 18.61% 33.72% 28.35% 28.25% -
Total Cost 64,525 48,284 39,152 24,948 29,046 44,193 38,443 9.01%
-
Net Worth 157,940 142,094 129,327 124,906 129,100 126,081 119,303 4.78%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 4,004 - -
Div Payout % - - - - - 258.53% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 157,940 142,094 129,327 124,906 129,100 126,081 119,303 4.78%
NOSH 62,674 62,049 61,003 60,051 60,046 60,038 59,951 0.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.88% 6.72% 8.00% 8.56% 8.21% 3.39% 8.79% -
ROE 4.48% 2.45% 2.63% 1.87% 2.01% 1.23% 3.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 114.24 83.42 69.76 45.43 52.70 76.19 70.30 8.42%
EPS 11.29 5.61 5.58 3.89 4.33 2.58 6.18 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 2.52 2.29 2.12 2.08 2.15 2.10 1.99 4.01%
Adjusted Per Share Value based on latest NOSH - 60,051
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.64 13.48 11.08 7.10 8.24 11.91 10.97 9.23%
EPS 1.84 0.91 0.89 0.61 0.68 0.40 0.96 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.4113 0.37 0.3368 0.3252 0.3362 0.3283 0.3107 4.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.47 2.09 2.30 2.05 1.99 1.37 2.47 -
P/RPS 2.16 2.51 3.30 4.51 3.78 1.80 3.51 -7.76%
P/EPS 21.88 37.25 41.22 52.70 45.99 53.10 39.97 -9.55%
EY 4.57 2.68 2.43 1.90 2.17 1.88 2.50 10.57%
DY 0.00 0.00 0.00 0.00 0.00 4.87 0.00 -
P/NAPS 0.98 0.91 1.08 0.99 0.93 0.65 1.24 -3.84%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 11/11/05 22/10/04 03/11/03 08/11/02 19/11/01 31/10/00 -
Price 2.62 2.02 2.34 2.10 2.07 1.67 2.35 -
P/RPS 2.29 2.42 3.35 4.62 3.93 2.19 3.34 -6.09%
P/EPS 23.21 36.01 41.94 53.98 47.84 64.73 38.03 -7.89%
EY 4.31 2.78 2.38 1.85 2.09 1.54 2.63 8.57%
DY 0.00 0.00 0.00 0.00 0.00 3.99 0.00 -
P/NAPS 1.04 0.88 1.10 1.01 0.96 0.80 1.18 -2.08%

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