[PIE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.81%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 408,421 379,844 326,360 348,816 341,537 342,824 320,104 17.61%
PBT 44,745 40,488 28,064 44,215 35,577 36,662 28,748 34.26%
Tax -10,653 -10,316 -5,924 -9,866 -8,057 -8,328 -5,192 61.39%
NP 34,092 30,172 22,140 34,349 27,520 28,334 23,556 27.91%
-
NP to SH 34,092 30,172 22,140 34,349 27,520 28,334 23,556 27.91%
-
Tax Rate 23.81% 25.48% 21.11% 22.31% 22.65% 22.72% 18.06% -
Total Cost 374,329 349,672 304,220 314,467 314,017 314,490 296,548 16.78%
-
Net Worth 277,631 266,148 273,870 265,503 257,200 251,473 261,164 4.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 27,294 40,945 - 24,950 33,269 49,910 - -
Div Payout % 80.06% 135.71% - 72.64% 120.89% 176.15% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 277,631 266,148 273,870 265,503 257,200 251,473 261,164 4.15%
NOSH 63,970 63,977 63,988 63,976 63,980 63,988 64,010 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.35% 7.94% 6.78% 9.85% 8.06% 8.26% 7.36% -
ROE 12.28% 11.34% 8.08% 12.94% 10.70% 11.27% 9.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 638.45 593.71 510.03 545.22 533.82 535.76 500.08 17.66%
EPS 53.29 47.16 34.60 53.69 43.01 44.28 36.80 27.96%
DPS 42.67 64.00 0.00 39.00 52.00 78.00 0.00 -
NAPS 4.34 4.16 4.28 4.15 4.02 3.93 4.08 4.20%
Adjusted Per Share Value based on latest NOSH - 63,970
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.54 96.29 82.73 88.43 86.58 86.91 81.15 17.62%
EPS 8.64 7.65 5.61 8.71 6.98 7.18 5.97 27.91%
DPS 6.92 10.38 0.00 6.33 8.43 12.65 0.00 -
NAPS 0.7038 0.6747 0.6943 0.6731 0.652 0.6375 0.6621 4.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.75 4.39 4.61 4.32 4.45 4.32 4.89 -
P/RPS 0.74 0.74 0.90 0.79 0.83 0.81 0.98 -17.06%
P/EPS 8.91 9.31 13.32 8.05 10.35 9.76 13.29 -23.38%
EY 11.22 10.74 7.51 12.43 9.67 10.25 7.53 30.42%
DY 8.98 14.58 0.00 9.03 11.69 18.06 0.00 -
P/NAPS 1.09 1.06 1.08 1.04 1.11 1.10 1.20 -6.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 18/05/12 -
Price 5.91 4.63 4.88 4.35 4.48 4.42 4.74 -
P/RPS 0.93 0.78 0.96 0.80 0.84 0.82 0.95 -1.40%
P/EPS 11.09 9.82 14.10 8.10 10.42 9.98 12.88 -9.48%
EY 9.02 10.19 7.09 12.34 9.60 10.02 7.76 10.54%
DY 7.22 13.82 0.00 8.97 11.61 17.65 0.00 -
P/NAPS 1.36 1.11 1.14 1.05 1.11 1.12 1.16 11.17%

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