[PIE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -30.86%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 225,902 208,889 197,086 183,844 291,784 290,857 298,328 -16.88%
PBT 33,204 30,990 30,888 27,652 43,503 41,670 41,296 -13.49%
Tax -7,922 -7,013 -5,904 -4,188 -9,567 -9,933 -9,946 -14.03%
NP 25,282 23,977 24,984 23,464 33,936 31,737 31,350 -13.32%
-
NP to SH 25,282 23,977 24,984 23,464 33,936 31,737 31,350 -13.32%
-
Tax Rate 23.86% 22.63% 19.11% 15.15% 21.99% 23.84% 24.08% -
Total Cost 200,620 184,912 172,102 160,380 257,848 259,120 266,978 -17.30%
-
Net Worth 222,681 213,748 208,626 218,135 211,859 202,251 193,297 9.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,396 29,865 44,797 - 23,042 30,721 46,084 -38.10%
Div Payout % 88.59% 124.56% 179.30% - 67.90% 96.80% 147.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 222,681 213,748 208,626 218,135 211,859 202,251 193,297 9.86%
NOSH 63,988 63,996 63,995 63,969 64,006 64,003 64,005 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.19% 11.48% 12.68% 12.76% 11.63% 10.91% 10.51% -
ROE 11.35% 11.22% 11.98% 10.76% 16.02% 15.69% 16.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 353.03 326.41 307.97 287.39 455.87 454.44 466.10 -16.86%
EPS 39.51 37.47 39.04 36.68 53.02 49.59 48.98 -13.31%
DPS 35.00 46.67 70.00 0.00 36.00 48.00 72.00 -38.09%
NAPS 3.48 3.34 3.26 3.41 3.31 3.16 3.02 9.88%
Adjusted Per Share Value based on latest NOSH - 63,969
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.82 54.39 51.32 47.87 75.98 75.74 77.68 -16.88%
EPS 6.58 6.24 6.51 6.11 8.84 8.26 8.16 -13.33%
DPS 5.83 7.78 11.66 0.00 6.00 8.00 12.00 -38.11%
NAPS 0.5798 0.5566 0.5432 0.568 0.5517 0.5266 0.5033 9.86%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.20 4.29 4.04 3.84 3.78 4.30 4.92 -
P/RPS 1.19 1.31 1.31 1.34 0.83 0.95 1.06 7.99%
P/EPS 10.63 11.45 10.35 10.47 7.13 8.67 10.04 3.86%
EY 9.41 8.73 9.66 9.55 14.03 11.53 9.96 -3.70%
DY 8.33 10.88 17.33 0.00 9.52 11.16 14.63 -31.23%
P/NAPS 1.21 1.28 1.24 1.13 1.14 1.36 1.63 -17.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 -
Price 4.00 4.26 4.24 4.48 3.40 3.12 4.86 -
P/RPS 1.13 1.31 1.38 1.56 0.75 0.69 1.04 5.67%
P/EPS 10.12 11.37 10.86 12.21 6.41 6.29 9.92 1.33%
EY 9.88 8.79 9.21 8.19 15.59 15.89 10.08 -1.32%
DY 8.75 10.95 16.51 0.00 10.59 15.38 14.81 -29.52%
P/NAPS 1.15 1.28 1.30 1.31 1.03 0.99 1.61 -20.04%

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