[PIE] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.79%
YoY- 86.46%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 230,308 298,268 286,246 251,923 186,358 152,917 110,538 13.00%
PBT 35,492 47,728 40,042 29,324 17,175 14,096 8,672 26.44%
Tax -7,377 -9,726 -8,050 -5,524 -4,411 -4,180 -2,516 19.61%
NP 28,115 38,002 31,992 23,800 12,764 9,916 6,156 28.77%
-
NP to SH 28,115 38,002 31,992 23,800 12,764 9,916 6,156 28.77%
-
Tax Rate 20.78% 20.38% 20.10% 18.84% 25.68% 29.65% 29.01% -
Total Cost 202,193 260,266 254,254 228,123 173,594 143,001 104,382 11.63%
-
Net Worth 213,713 202,240 176,375 157,940 142,094 129,327 124,906 9.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 22,388 23,031 16,239 11,323 74 72 59 168.82%
Div Payout % 79.63% 60.61% 50.76% 47.58% 0.58% 0.74% 0.97% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 213,713 202,240 176,375 157,940 142,094 129,327 124,906 9.35%
NOSH 63,986 64,000 62,544 62,674 62,049 61,003 60,051 1.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.21% 12.74% 11.18% 9.45% 6.85% 6.48% 5.57% -
ROE 13.16% 18.79% 18.14% 15.07% 8.98% 7.67% 4.93% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 359.93 466.04 457.67 401.95 300.34 250.67 184.07 11.81%
EPS 43.94 59.38 51.15 37.97 20.57 16.25 10.25 27.42%
DPS 35.00 36.00 26.00 18.00 0.12 0.12 0.10 165.23%
NAPS 3.34 3.16 2.82 2.52 2.29 2.12 2.08 8.20%
Adjusted Per Share Value based on latest NOSH - 62,674
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.97 77.67 74.54 65.60 48.53 39.82 28.78 13.00%
EPS 7.32 9.90 8.33 6.20 3.32 2.58 1.60 28.81%
DPS 5.83 6.00 4.23 2.95 0.02 0.02 0.02 157.27%
NAPS 0.5565 0.5266 0.4593 0.4113 0.37 0.3368 0.3252 9.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.29 4.30 3.92 2.47 2.09 2.30 2.05 -
P/RPS 1.19 0.92 0.86 0.61 0.70 0.92 1.11 1.16%
P/EPS 9.76 7.24 7.66 6.50 10.16 14.15 20.00 -11.26%
EY 10.24 13.81 13.05 15.37 9.84 7.07 5.00 12.67%
DY 8.16 8.37 6.63 7.29 0.06 0.05 0.05 133.58%
P/NAPS 1.28 1.36 1.39 0.98 0.91 1.08 0.99 4.37%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 06/11/09 14/11/08 19/11/07 17/11/06 11/11/05 22/10/04 03/11/03 -
Price 4.26 3.12 5.05 2.62 2.02 2.34 2.10 -
P/RPS 1.18 0.67 1.10 0.65 0.67 0.93 1.14 0.57%
P/EPS 9.70 5.25 9.87 6.90 9.82 14.40 20.49 -11.70%
EY 10.31 19.03 10.13 14.49 10.18 6.95 4.88 13.26%
DY 8.22 11.54 5.15 6.87 0.06 0.05 0.05 133.87%
P/NAPS 1.28 0.99 1.79 1.04 0.88 1.10 1.01 4.02%

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