[PIE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.03%
YoY- -24.45%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 283,490 277,628 225,902 208,889 197,086 183,844 291,784 -1.90%
PBT 28,588 35,080 33,204 30,990 30,888 27,652 43,503 -24.47%
Tax -6,082 -7,928 -7,922 -7,013 -5,904 -4,188 -9,567 -26.12%
NP 22,506 27,152 25,282 23,977 24,984 23,464 33,936 -24.00%
-
NP to SH 22,506 27,152 25,282 23,977 24,984 23,464 33,936 -24.00%
-
Tax Rate 21.27% 22.60% 23.86% 22.63% 19.11% 15.15% 21.99% -
Total Cost 260,984 250,476 200,620 184,912 172,102 160,380 257,848 0.81%
-
Net Worth 216,354 228,399 222,681 213,748 208,626 218,135 211,859 1.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 44,807 - 22,396 29,865 44,797 - 23,042 55.98%
Div Payout % 199.09% - 88.59% 124.56% 179.30% - 67.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 216,354 228,399 222,681 213,748 208,626 218,135 211,859 1.41%
NOSH 64,010 63,977 63,988 63,996 63,995 63,969 64,006 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.94% 9.78% 11.19% 11.48% 12.68% 12.76% 11.63% -
ROE 10.40% 11.89% 11.35% 11.22% 11.98% 10.76% 16.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 442.88 433.95 353.03 326.41 307.97 287.39 455.87 -1.91%
EPS 35.16 42.44 39.51 37.47 39.04 36.68 53.02 -24.01%
DPS 70.00 0.00 35.00 46.67 70.00 0.00 36.00 55.97%
NAPS 3.38 3.57 3.48 3.34 3.26 3.41 3.31 1.40%
Adjusted Per Share Value based on latest NOSH - 63,986
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 71.87 70.38 57.27 52.96 49.96 46.61 73.97 -1.90%
EPS 5.71 6.88 6.41 6.08 6.33 5.95 8.60 -23.94%
DPS 11.36 0.00 5.68 7.57 11.36 0.00 5.84 56.01%
NAPS 0.5485 0.579 0.5645 0.5419 0.5289 0.553 0.5371 1.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.11 4.20 4.20 4.29 4.04 3.84 3.78 -
P/RPS 0.93 0.97 1.19 1.31 1.31 1.34 0.83 7.90%
P/EPS 11.69 9.90 10.63 11.45 10.35 10.47 7.13 39.16%
EY 8.55 10.10 9.41 8.73 9.66 9.55 14.03 -28.18%
DY 17.03 0.00 8.33 10.88 17.33 0.00 9.52 47.51%
P/NAPS 1.22 1.18 1.21 1.28 1.24 1.13 1.14 4.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 22/05/09 27/02/09 -
Price 4.16 4.48 4.00 4.26 4.24 4.48 3.40 -
P/RPS 0.94 1.03 1.13 1.31 1.38 1.56 0.75 16.29%
P/EPS 11.83 10.56 10.12 11.37 10.86 12.21 6.41 50.62%
EY 8.45 9.47 9.88 8.79 9.21 8.19 15.59 -33.59%
DY 16.83 0.00 8.75 10.95 16.51 0.00 10.59 36.29%
P/NAPS 1.23 1.25 1.15 1.28 1.30 1.31 1.03 12.59%

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