[PIE] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 25.59%
YoY- 45.06%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 341,537 342,824 320,104 349,650 347,572 332,342 304,360 7.96%
PBT 35,577 36,662 28,748 46,202 37,717 34,538 26,272 22.33%
Tax -8,057 -8,328 -5,192 -8,975 -8,076 -7,746 -4,584 45.49%
NP 27,520 28,334 23,556 37,227 29,641 26,792 21,688 17.15%
-
NP to SH 27,520 28,334 23,556 37,227 29,641 26,792 21,688 17.15%
-
Tax Rate 22.65% 22.72% 18.06% 19.43% 21.41% 22.43% 17.45% -
Total Cost 314,017 314,490 296,548 312,423 317,930 305,550 282,672 7.24%
-
Net Worth 257,200 251,473 261,164 248,898 239,297 228,462 238,071 5.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 33,269 49,910 - 22,394 29,858 44,796 89,596 -48.24%
Div Payout % 120.89% 176.15% - 60.16% 100.73% 167.20% 413.12% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 257,200 251,473 261,164 248,898 239,297 228,462 238,071 5.27%
NOSH 63,980 63,988 64,010 63,984 63,983 63,995 63,997 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.06% 8.26% 7.36% 10.65% 8.53% 8.06% 7.13% -
ROE 10.70% 11.27% 9.02% 14.96% 12.39% 11.73% 9.11% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 533.82 535.76 500.08 546.46 543.22 519.32 475.58 7.98%
EPS 43.01 44.28 36.80 58.19 46.33 41.88 33.88 17.19%
DPS 52.00 78.00 0.00 35.00 46.67 70.00 140.00 -48.23%
NAPS 4.02 3.93 4.08 3.89 3.74 3.57 3.72 5.29%
Adjusted Per Share Value based on latest NOSH - 63,985
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 88.93 89.27 83.35 91.04 90.50 86.54 79.25 7.96%
EPS 7.17 7.38 6.13 9.69 7.72 6.98 5.65 17.16%
DPS 8.66 13.00 0.00 5.83 7.77 11.66 23.33 -48.25%
NAPS 0.6697 0.6548 0.68 0.6481 0.6231 0.5949 0.6199 5.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.45 4.32 4.89 3.92 3.35 3.79 4.26 -
P/RPS 0.83 0.81 0.98 0.72 0.62 0.73 0.90 -5.24%
P/EPS 10.35 9.76 13.29 6.74 7.23 9.05 12.57 -12.11%
EY 9.67 10.25 7.53 14.84 13.83 11.05 7.96 13.81%
DY 11.69 18.06 0.00 8.93 13.93 18.47 32.86 -49.69%
P/NAPS 1.11 1.10 1.20 1.01 0.90 1.06 1.15 -2.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 -
Price 4.48 4.42 4.74 4.22 3.53 3.75 4.26 -
P/RPS 0.84 0.82 0.95 0.77 0.65 0.72 0.90 -4.48%
P/EPS 10.42 9.98 12.88 7.25 7.62 8.96 12.57 -11.72%
EY 9.60 10.02 7.76 13.79 13.12 11.16 7.96 13.26%
DY 11.61 17.65 0.00 8.29 13.22 18.67 32.86 -49.92%
P/NAPS 1.11 1.12 1.16 1.08 0.94 1.05 1.15 -2.32%

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