[PIE] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.92%
YoY- 36.68%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 300,861 279,418 222,925 163,064 125,462 114,511 141,248 13.41%
PBT 47,715 34,799 24,121 14,539 11,927 9,180 11,069 27.54%
Tax -9,262 -7,464 -4,858 -3,215 -3,642 -2,835 -3,322 18.61%
NP 38,453 27,335 19,263 11,324 8,285 6,345 7,747 30.57%
-
NP to SH 38,453 27,335 19,263 11,324 8,285 6,345 7,747 30.57%
-
Tax Rate 19.41% 21.45% 20.14% 22.11% 30.54% 30.88% 30.01% -
Total Cost 262,408 252,083 203,662 151,740 117,177 108,166 133,501 11.91%
-
Net Worth 204,101 172,251 154,111 135,772 128,760 127,740 130,104 7.78%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 16,239 11,323 74 72 59 - - -
Div Payout % 42.23% 41.43% 0.39% 0.64% 0.72% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 204,101 172,251 154,111 135,772 128,760 127,740 130,104 7.78%
NOSH 63,981 61,961 62,141 61,435 60,168 60,540 59,955 1.08%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.78% 9.78% 8.64% 6.94% 6.60% 5.54% 5.48% -
ROE 18.84% 15.87% 12.50% 8.34% 6.43% 4.97% 5.95% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 470.23 450.96 358.74 265.42 208.52 189.15 235.59 12.19%
EPS 60.10 44.12 31.00 18.43 13.77 10.48 12.92 29.17%
DPS 25.38 18.00 0.12 0.12 0.10 0.00 0.00 -
NAPS 3.19 2.78 2.48 2.21 2.14 2.11 2.17 6.62%
Adjusted Per Share Value based on latest NOSH - 61,435
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 78.34 72.76 58.05 42.46 32.67 29.82 36.78 13.41%
EPS 10.01 7.12 5.02 2.95 2.16 1.65 2.02 30.53%
DPS 4.23 2.95 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.5315 0.4485 0.4013 0.3535 0.3353 0.3326 0.3388 7.78%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 5.10 3.28 2.47 2.46 2.25 1.84 2.36 -
P/RPS 1.08 0.73 0.69 0.93 1.08 0.97 1.00 1.28%
P/EPS 8.49 7.43 7.97 13.35 16.34 17.56 18.26 -11.97%
EY 11.78 13.45 12.55 7.49 6.12 5.70 5.48 13.59%
DY 4.98 5.49 0.05 0.05 0.04 0.00 0.00 -
P/NAPS 1.60 1.18 1.00 1.11 1.05 0.87 1.09 6.59%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 18/05/07 19/05/06 20/05/05 21/05/04 25/04/03 06/05/02 -
Price 5.80 3.88 2.58 2.41 2.17 1.89 2.30 -
P/RPS 1.23 0.86 0.72 0.91 1.04 1.00 0.98 3.85%
P/EPS 9.65 8.79 8.32 13.07 15.76 18.03 17.80 -9.69%
EY 10.36 11.37 12.01 7.65 6.35 5.55 5.62 10.72%
DY 4.38 4.64 0.05 0.05 0.05 0.00 0.00 -
P/NAPS 1.82 1.40 1.04 1.09 1.01 0.90 1.06 9.41%

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