[PIE] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.8%
YoY- 37.86%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 285,196 232,087 177,149 137,645 114,898 135,274 160,115 10.09%
PBT 36,968 24,866 16,405 12,656 9,722 10,633 16,962 13.85%
Tax -7,413 -4,661 -3,718 -3,808 -3,304 -2,901 -4,116 10.29%
NP 29,555 20,205 12,687 8,848 6,418 7,732 12,846 14.89%
-
NP to SH 29,555 20,205 12,687 8,848 6,418 7,732 12,846 14.89%
-
Tax Rate 20.05% 18.74% 22.66% 30.09% 33.98% 27.28% 24.27% -
Total Cost 255,641 211,882 164,462 128,797 108,480 127,542 147,269 9.62%
-
Net Worth 166,769 150,980 132,976 125,199 122,878 126,666 128,400 4.45%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,239 11,323 74 72 59 - - -
Div Payout % 54.95% 56.04% 0.59% 0.82% 0.93% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 166,769 150,980 132,976 125,199 122,878 126,666 128,400 4.45%
NOSH 62,460 62,908 61,849 60,776 59,940 60,031 60,000 0.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.36% 8.71% 7.16% 6.43% 5.59% 5.72% 8.02% -
ROE 17.72% 13.38% 9.54% 7.07% 5.22% 6.10% 10.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 456.60 368.93 286.42 226.48 191.69 225.34 266.86 9.35%
EPS 47.32 32.12 20.51 14.56 10.71 12.88 21.41 14.12%
DPS 26.00 18.00 0.12 0.12 0.10 0.00 0.00 -
NAPS 2.67 2.40 2.15 2.06 2.05 2.11 2.14 3.75%
Adjusted Per Share Value based on latest NOSH - 60,776
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 74.26 60.43 46.13 35.84 29.92 35.22 41.69 10.09%
EPS 7.70 5.26 3.30 2.30 1.67 2.01 3.34 14.92%
DPS 4.23 2.95 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.4342 0.3931 0.3463 0.326 0.32 0.3298 0.3343 4.45%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.78 2.48 2.18 2.29 2.10 2.25 1.75 -
P/RPS 0.83 0.67 0.76 1.01 1.10 1.00 0.66 3.89%
P/EPS 7.99 7.72 10.63 15.73 19.61 17.47 8.17 -0.37%
EY 12.52 12.95 9.41 6.36 5.10 5.72 12.23 0.39%
DY 6.88 7.26 0.06 0.05 0.05 0.00 0.00 -
P/NAPS 1.42 1.03 1.01 1.11 1.02 1.07 0.82 9.57%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/08/07 07/08/06 08/08/05 19/07/04 08/08/03 05/08/02 21/08/01 -
Price 3.74 2.39 2.18 2.23 1.98 2.12 1.83 -
P/RPS 0.82 0.65 0.76 0.98 1.03 0.94 0.69 2.91%
P/EPS 7.90 7.44 10.63 15.32 18.49 16.46 8.55 -1.30%
EY 12.65 13.44 9.41 6.53 5.41 6.08 11.70 1.30%
DY 6.95 7.53 0.06 0.05 0.05 0.00 0.00 -
P/NAPS 1.40 1.00 1.01 1.08 0.97 1.00 0.86 8.45%

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