[PIE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -36.72%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 348,816 341,537 342,824 320,104 349,650 347,572 332,342 3.26%
PBT 44,215 35,577 36,662 28,748 46,202 37,717 34,538 17.81%
Tax -9,866 -8,057 -8,328 -5,192 -8,975 -8,076 -7,746 17.41%
NP 34,349 27,520 28,334 23,556 37,227 29,641 26,792 17.92%
-
NP to SH 34,349 27,520 28,334 23,556 37,227 29,641 26,792 17.92%
-
Tax Rate 22.31% 22.65% 22.72% 18.06% 19.43% 21.41% 22.43% -
Total Cost 314,467 314,017 314,490 296,548 312,423 317,930 305,550 1.92%
-
Net Worth 265,503 257,200 251,473 261,164 248,898 239,297 228,462 10.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 24,950 33,269 49,910 - 22,394 29,858 44,796 -32.18%
Div Payout % 72.64% 120.89% 176.15% - 60.16% 100.73% 167.20% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 265,503 257,200 251,473 261,164 248,898 239,297 228,462 10.48%
NOSH 63,976 63,980 63,988 64,010 63,984 63,983 63,995 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.85% 8.06% 8.26% 7.36% 10.65% 8.53% 8.06% -
ROE 12.94% 10.70% 11.27% 9.02% 14.96% 12.39% 11.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 545.22 533.82 535.76 500.08 546.46 543.22 519.32 3.28%
EPS 53.69 43.01 44.28 36.80 58.19 46.33 41.88 17.92%
DPS 39.00 52.00 78.00 0.00 35.00 46.67 70.00 -32.17%
NAPS 4.15 4.02 3.93 4.08 3.89 3.74 3.57 10.50%
Adjusted Per Share Value based on latest NOSH - 64,010
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.43 86.58 86.91 81.15 88.64 88.11 84.25 3.26%
EPS 8.71 6.98 7.18 5.97 9.44 7.51 6.79 17.96%
DPS 6.33 8.43 12.65 0.00 5.68 7.57 11.36 -32.16%
NAPS 0.6731 0.652 0.6375 0.6621 0.631 0.6066 0.5792 10.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.32 4.45 4.32 4.89 3.92 3.35 3.79 -
P/RPS 0.79 0.83 0.81 0.98 0.72 0.62 0.73 5.38%
P/EPS 8.05 10.35 9.76 13.29 6.74 7.23 9.05 -7.47%
EY 12.43 9.67 10.25 7.53 14.84 13.83 11.05 8.12%
DY 9.03 11.69 18.06 0.00 8.93 13.93 18.47 -37.80%
P/NAPS 1.04 1.11 1.10 1.20 1.01 0.90 1.06 -1.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 -
Price 4.35 4.48 4.42 4.74 4.22 3.53 3.75 -
P/RPS 0.80 0.84 0.82 0.95 0.77 0.65 0.72 7.24%
P/EPS 8.10 10.42 9.98 12.88 7.25 7.62 8.96 -6.47%
EY 12.34 9.60 10.02 7.76 13.79 13.12 11.16 6.89%
DY 8.97 11.61 17.65 0.00 8.29 13.22 18.67 -38.52%
P/NAPS 1.05 1.11 1.12 1.16 1.08 0.94 1.05 0.00%

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