[PIE] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 13.65%
YoY- 70.11%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 258,676 300,861 279,418 222,925 163,064 125,462 114,511 14.53%
PBT 40,153 47,715 34,799 24,121 14,539 11,927 9,180 27.85%
Tax -7,985 -9,262 -7,464 -4,858 -3,215 -3,642 -2,835 18.81%
NP 32,168 38,453 27,335 19,263 11,324 8,285 6,345 31.03%
-
NP to SH 32,168 38,453 27,335 19,263 11,324 8,285 6,345 31.03%
-
Tax Rate 19.89% 19.41% 21.45% 20.14% 22.11% 30.54% 30.88% -
Total Cost 226,508 262,408 252,083 203,662 151,740 117,177 108,166 13.09%
-
Net Worth 218,135 204,101 172,251 154,111 135,772 128,760 127,740 9.31%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 23,031 16,239 11,323 74 72 59 - -
Div Payout % 71.60% 42.23% 41.43% 0.39% 0.64% 0.72% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 218,135 204,101 172,251 154,111 135,772 128,760 127,740 9.31%
NOSH 63,969 63,981 61,961 62,141 61,435 60,168 60,540 0.92%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.44% 12.78% 9.78% 8.64% 6.94% 6.60% 5.54% -
ROE 14.75% 18.84% 15.87% 12.50% 8.34% 6.43% 4.97% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 404.37 470.23 450.96 358.74 265.42 208.52 189.15 13.48%
EPS 50.29 60.10 44.12 31.00 18.43 13.77 10.48 29.84%
DPS 36.00 25.38 18.00 0.12 0.12 0.10 0.00 -
NAPS 3.41 3.19 2.78 2.48 2.21 2.14 2.11 8.32%
Adjusted Per Share Value based on latest NOSH - 62,141
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 67.36 78.34 72.76 58.05 42.46 32.67 29.82 14.53%
EPS 8.38 10.01 7.12 5.02 2.95 2.16 1.65 31.07%
DPS 6.00 4.23 2.95 0.02 0.02 0.02 0.00 -
NAPS 0.568 0.5315 0.4485 0.4013 0.3535 0.3353 0.3326 9.32%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.84 5.10 3.28 2.47 2.46 2.25 1.84 -
P/RPS 0.95 1.08 0.73 0.69 0.93 1.08 0.97 -0.34%
P/EPS 7.64 8.49 7.43 7.97 13.35 16.34 17.56 -12.94%
EY 13.10 11.78 13.45 12.55 7.49 6.12 5.70 14.86%
DY 9.38 4.98 5.49 0.05 0.05 0.04 0.00 -
P/NAPS 1.13 1.60 1.18 1.00 1.11 1.05 0.87 4.45%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 23/05/08 18/05/07 19/05/06 20/05/05 21/05/04 25/04/03 -
Price 4.48 5.80 3.88 2.58 2.41 2.17 1.89 -
P/RPS 1.11 1.23 0.86 0.72 0.91 1.04 1.00 1.75%
P/EPS 8.91 9.65 8.79 8.32 13.07 15.76 18.03 -11.07%
EY 11.22 10.36 11.37 12.01 7.65 6.35 5.55 12.43%
DY 8.04 4.38 4.64 0.05 0.05 0.05 0.00 -
P/NAPS 1.31 1.82 1.40 1.04 1.09 1.01 0.90 6.45%

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