[PIE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.39%
YoY- 30.58%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 279,418 222,925 163,064 125,462 114,511 141,248 176,180 7.98%
PBT 34,799 24,121 14,539 11,927 9,180 11,069 20,225 9.46%
Tax -7,464 -4,858 -3,215 -3,642 -2,835 -3,322 -5,007 6.87%
NP 27,335 19,263 11,324 8,285 6,345 7,747 15,218 10.24%
-
NP to SH 27,335 19,263 11,324 8,285 6,345 7,747 15,218 10.24%
-
Tax Rate 21.45% 20.14% 22.11% 30.54% 30.88% 30.01% 24.76% -
Total Cost 252,083 203,662 151,740 117,177 108,166 133,501 160,962 7.75%
-
Net Worth 172,251 154,111 135,772 128,760 127,740 130,104 126,599 5.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,323 74 72 59 - - - -
Div Payout % 41.43% 0.39% 0.64% 0.72% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 172,251 154,111 135,772 128,760 127,740 130,104 126,599 5.26%
NOSH 61,961 62,141 61,435 60,168 60,540 59,955 60,000 0.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.78% 8.64% 6.94% 6.60% 5.54% 5.48% 8.64% -
ROE 15.87% 12.50% 8.34% 6.43% 4.97% 5.95% 12.02% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 450.96 358.74 265.42 208.52 189.15 235.59 293.63 7.40%
EPS 44.12 31.00 18.43 13.77 10.48 12.92 25.36 9.66%
DPS 18.00 0.12 0.12 0.10 0.00 0.00 0.00 -
NAPS 2.78 2.48 2.21 2.14 2.11 2.17 2.11 4.70%
Adjusted Per Share Value based on latest NOSH - 60,168
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.83 56.51 41.34 31.81 29.03 35.81 44.66 7.98%
EPS 6.93 4.88 2.87 2.10 1.61 1.96 3.86 10.23%
DPS 2.87 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.4367 0.3907 0.3442 0.3264 0.3238 0.3298 0.3209 5.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.28 2.47 2.46 2.25 1.84 2.36 1.86 -
P/RPS 0.73 0.69 0.93 1.08 0.97 1.00 0.63 2.48%
P/EPS 7.43 7.97 13.35 16.34 17.56 18.26 7.33 0.22%
EY 13.45 12.55 7.49 6.12 5.70 5.48 13.64 -0.23%
DY 5.49 0.05 0.05 0.04 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.11 1.05 0.87 1.09 0.88 5.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 18/05/07 19/05/06 20/05/05 21/05/04 25/04/03 06/05/02 30/05/01 -
Price 3.88 2.58 2.41 2.17 1.89 2.30 1.83 -
P/RPS 0.86 0.72 0.91 1.04 1.00 0.98 0.62 5.60%
P/EPS 8.79 8.32 13.07 15.76 18.03 17.80 7.22 3.33%
EY 11.37 12.01 7.65 6.35 5.55 5.62 13.86 -3.24%
DY 4.64 0.05 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 1.40 1.04 1.09 1.01 0.90 1.06 0.87 8.24%

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