[PIE] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.8%
YoY- 28.67%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 69,235 73,641 80,126 85,423 59,782 42,459 41,252 9.00%
PBT 9,962 12,249 16,476 12,421 8,792 4,646 4,543 13.96%
Tax -2,663 -2,117 -2,277 -1,821 -554 -593 -1,685 7.91%
NP 7,299 10,132 14,199 10,600 8,238 4,053 2,858 16.89%
-
NP to SH 7,299 10,132 14,199 10,600 8,238 4,053 2,858 16.89%
-
Tax Rate 26.73% 17.28% 13.82% 14.66% 6.30% 12.76% 37.09% -
Total Cost 61,936 63,509 65,927 74,823 51,544 38,406 38,394 8.28%
-
Net Worth 222,616 211,856 194,402 167,988 150,120 133,877 119,956 10.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 222,616 211,856 194,402 167,988 150,120 133,877 119,956 10.84%
NOSH 63,970 64,005 63,530 61,988 62,033 61,131 59,978 1.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.54% 13.76% 17.72% 12.41% 13.78% 9.55% 6.93% -
ROE 3.28% 4.78% 7.30% 6.31% 5.49% 3.03% 2.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.23 115.05 126.12 137.81 96.37 69.46 68.78 7.84%
EPS 11.41 15.83 22.35 17.10 13.28 6.63 4.76 15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.31 3.06 2.71 2.42 2.19 2.00 9.66%
Adjusted Per Share Value based on latest NOSH - 61,988
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.03 19.18 20.86 22.24 15.57 11.06 10.74 9.00%
EPS 1.90 2.64 3.70 2.76 2.15 1.06 0.74 17.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.5516 0.5062 0.4374 0.3909 0.3486 0.3124 10.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.20 3.78 5.95 3.00 1.90 2.39 2.05 -
P/RPS 3.88 3.29 4.72 2.18 1.97 3.44 2.98 4.49%
P/EPS 36.81 23.88 26.62 17.54 14.31 36.05 43.02 -2.56%
EY 2.72 4.19 3.76 5.70 6.99 2.77 2.32 2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 1.94 1.11 0.79 1.09 1.03 2.71%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 25/02/08 26/02/07 28/02/06 25/02/05 20/02/04 -
Price 4.00 3.40 5.05 3.20 2.13 2.43 1.93 -
P/RPS 3.70 2.96 4.00 2.32 2.21 3.50 2.81 4.68%
P/EPS 35.06 21.48 22.60 18.71 16.04 36.65 40.50 -2.37%
EY 2.85 4.66 4.43 5.34 6.23 2.73 2.47 2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.03 1.65 1.18 0.88 1.11 0.97 2.87%

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