[PIE] YoY 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- -11.78%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 68,978 72,651 71,601 51,765 42,556 27,284 31,644 13.85%
PBT 10,604 12,612 9,538 5,080 4,310 2,870 3,920 18.02%
Tax -2,476 -3,099 -2,462 -1,599 -906 -534 -1,322 11.01%
NP 8,128 9,513 7,076 3,481 3,404 2,336 2,598 20.91%
-
NP to SH 8,128 9,513 7,076 3,481 3,404 2,336 2,598 20.91%
-
Tax Rate 23.35% 24.57% 25.81% 31.48% 21.02% 18.61% 33.72% -
Total Cost 60,850 63,138 64,525 48,284 39,152 24,948 29,046 13.10%
-
Net Worth 202,240 176,375 157,940 142,094 129,327 124,906 129,100 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 - - - - - - - -
Div Payout % - - - - - - - -
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 202,240 176,375 157,940 142,094 129,327 124,906 129,100 7.76%
NOSH 64,000 62,544 62,674 62,049 61,003 60,051 60,046 1.06%
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 11.78% 13.09% 9.88% 6.72% 8.00% 8.56% 8.21% -
ROE 4.02% 5.39% 4.48% 2.45% 2.63% 1.87% 2.01% -
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 107.78 116.16 114.24 83.42 69.76 45.43 52.70 12.65%
EPS 12.70 15.21 11.29 5.61 5.58 3.89 4.33 19.62%
DPS 0.00 0.00 0.00 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 17.96 18.92 18.64 13.48 11.08 7.10 8.24 13.85%
EPS 2.12 2.48 1.84 0.91 0.89 0.61 0.68 20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5266 0.4593 0.4113 0.37 0.3368 0.3252 0.3362 7.75%
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 3.99 3.37 2.16 2.51 3.30 4.51 3.78 0.90%
P/EPS 33.86 25.77 21.88 37.25 41.22 52.70 45.99 -4.97%
EY 2.95 3.88 4.57 2.68 2.43 1.90 2.17 5.24%
DY 0.00 0.00 0.00 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 2.89 4.35 2.29 2.42 3.35 4.62 3.93 -4.98%
P/EPS 24.57 33.20 23.21 36.01 41.94 53.98 47.84 -10.50%
EY 4.07 3.01 4.31 2.78 2.38 1.85 2.09 11.73%
DY 0.00 0.00 0.00 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