[PIE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.69%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 332,342 304,360 287,203 284,697 283,490 277,628 225,902 29.44%
PBT 34,538 26,272 31,132 27,993 28,588 35,080 33,204 2.66%
Tax -7,746 -4,584 -5,469 -6,093 -6,082 -7,928 -7,922 -1.49%
NP 26,792 21,688 25,663 21,900 22,506 27,152 25,282 3.95%
-
NP to SH 26,792 21,688 25,663 21,900 22,506 27,152 25,282 3.95%
-
Tax Rate 22.43% 17.45% 17.57% 21.77% 21.27% 22.60% 23.86% -
Total Cost 305,550 282,672 261,540 262,797 260,984 250,476 200,620 32.47%
-
Net Worth 228,462 238,071 233,590 222,028 216,354 228,399 222,681 1.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 44,796 89,596 22,399 29,859 44,807 - 22,396 58.95%
Div Payout % 167.20% 413.12% 87.28% 136.35% 199.09% - 88.59% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 228,462 238,071 233,590 222,028 216,354 228,399 222,681 1.72%
NOSH 63,995 63,997 63,997 63,985 64,010 63,977 63,988 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.06% 7.13% 8.94% 7.69% 7.94% 9.78% 11.19% -
ROE 11.73% 9.11% 10.99% 9.86% 10.40% 11.89% 11.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 519.32 475.58 448.77 444.94 442.88 433.95 353.03 29.43%
EPS 41.88 33.88 40.10 34.23 35.16 42.44 39.51 3.97%
DPS 70.00 140.00 35.00 46.67 70.00 0.00 35.00 58.94%
NAPS 3.57 3.72 3.65 3.47 3.38 3.57 3.48 1.72%
Adjusted Per Share Value based on latest NOSH - 64,009
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.25 77.16 72.81 72.17 71.87 70.38 57.27 29.44%
EPS 6.79 5.50 6.51 5.55 5.71 6.88 6.41 3.92%
DPS 11.36 22.71 5.68 7.57 11.36 0.00 5.68 58.94%
NAPS 0.5792 0.6035 0.5922 0.5629 0.5485 0.579 0.5645 1.73%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.79 4.26 3.95 4.04 4.11 4.20 4.20 -
P/RPS 0.73 0.90 0.88 0.91 0.93 0.97 1.19 -27.86%
P/EPS 9.05 12.57 9.85 11.80 11.69 9.90 10.63 -10.19%
EY 11.05 7.96 10.15 8.47 8.55 10.10 9.41 11.33%
DY 18.47 32.86 8.86 11.55 17.03 0.00 8.33 70.28%
P/NAPS 1.06 1.15 1.08 1.16 1.22 1.18 1.21 -8.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 21/05/10 25/02/10 -
Price 3.75 4.26 3.87 4.04 4.16 4.48 4.00 -
P/RPS 0.72 0.90 0.86 0.91 0.94 1.03 1.13 -26.01%
P/EPS 8.96 12.57 9.65 11.80 11.83 10.56 10.12 -7.81%
EY 11.16 7.96 10.36 8.47 8.45 9.47 9.88 8.48%
DY 18.67 32.86 9.04 11.55 16.83 0.00 8.75 65.96%
P/NAPS 1.05 1.15 1.06 1.16 1.23 1.25 1.15 -5.90%

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