[PIE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.44%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 284,697 283,490 277,628 225,902 208,889 197,086 183,844 33.81%
PBT 27,993 28,588 35,080 33,204 30,990 30,888 27,652 0.81%
Tax -6,093 -6,082 -7,928 -7,922 -7,013 -5,904 -4,188 28.36%
NP 21,900 22,506 27,152 25,282 23,977 24,984 23,464 -4.49%
-
NP to SH 21,900 22,506 27,152 25,282 23,977 24,984 23,464 -4.49%
-
Tax Rate 21.77% 21.27% 22.60% 23.86% 22.63% 19.11% 15.15% -
Total Cost 262,797 260,984 250,476 200,620 184,912 172,102 160,380 38.94%
-
Net Worth 222,028 216,354 228,399 222,681 213,748 208,626 218,135 1.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 29,859 44,807 - 22,396 29,865 44,797 - -
Div Payout % 136.35% 199.09% - 88.59% 124.56% 179.30% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 222,028 216,354 228,399 222,681 213,748 208,626 218,135 1.18%
NOSH 63,985 64,010 63,977 63,988 63,996 63,995 63,969 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.69% 7.94% 9.78% 11.19% 11.48% 12.68% 12.76% -
ROE 9.86% 10.40% 11.89% 11.35% 11.22% 11.98% 10.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 444.94 442.88 433.95 353.03 326.41 307.97 287.39 33.79%
EPS 34.23 35.16 42.44 39.51 37.47 39.04 36.68 -4.50%
DPS 46.67 70.00 0.00 35.00 46.67 70.00 0.00 -
NAPS 3.47 3.38 3.57 3.48 3.34 3.26 3.41 1.16%
Adjusted Per Share Value based on latest NOSH - 63,970
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.13 73.82 72.29 58.82 54.39 51.32 47.87 33.81%
EPS 5.70 5.86 7.07 6.58 6.24 6.51 6.11 -4.52%
DPS 7.78 11.67 0.00 5.83 7.78 11.66 0.00 -
NAPS 0.5781 0.5634 0.5947 0.5798 0.5566 0.5432 0.568 1.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.04 4.11 4.20 4.20 4.29 4.04 3.84 -
P/RPS 0.91 0.93 0.97 1.19 1.31 1.31 1.34 -22.72%
P/EPS 11.80 11.69 9.90 10.63 11.45 10.35 10.47 8.29%
EY 8.47 8.55 10.10 9.41 8.73 9.66 9.55 -7.68%
DY 11.55 17.03 0.00 8.33 10.88 17.33 0.00 -
P/NAPS 1.16 1.22 1.18 1.21 1.28 1.24 1.13 1.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 22/05/09 -
Price 4.04 4.16 4.48 4.00 4.26 4.24 4.48 -
P/RPS 0.91 0.94 1.03 1.13 1.31 1.38 1.56 -30.16%
P/EPS 11.80 11.83 10.56 10.12 11.37 10.86 12.21 -2.24%
EY 8.47 8.45 9.47 9.88 8.79 9.21 8.19 2.26%
DY 11.55 16.83 0.00 8.75 10.95 16.51 0.00 -
P/NAPS 1.16 1.23 1.25 1.15 1.28 1.30 1.31 -7.78%

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