[PIE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 147.07%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 80,026 349,650 260,679 166,171 76,090 287,203 213,523 -47.98%
PBT 7,187 46,202 28,288 17,269 6,568 31,132 20,995 -51.03%
Tax -1,298 -8,975 -6,057 -3,873 -1,146 -5,469 -4,570 -56.75%
NP 5,889 37,227 22,231 13,396 5,422 25,663 16,425 -49.49%
-
NP to SH 5,889 37,227 22,231 13,396 5,422 25,663 16,425 -49.49%
-
Tax Rate 18.06% 19.43% 21.41% 22.43% 17.45% 17.57% 21.77% -
Total Cost 74,137 312,423 238,448 152,775 70,668 261,540 197,098 -47.86%
-
Net Worth 261,164 248,898 239,297 228,462 238,071 233,590 222,028 11.41%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 22,394 22,394 22,398 22,399 22,399 22,394 -
Div Payout % - 60.16% 100.73% 167.20% 413.12% 87.28% 136.35% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 261,164 248,898 239,297 228,462 238,071 233,590 222,028 11.41%
NOSH 64,010 63,984 63,983 63,995 63,997 63,997 63,985 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.36% 10.65% 8.53% 8.06% 7.13% 8.94% 7.69% -
ROE 2.25% 14.96% 9.29% 5.86% 2.28% 10.99% 7.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 125.02 546.46 407.42 259.66 118.90 448.77 333.71 -48.00%
EPS 9.20 58.19 34.75 20.94 8.47 40.10 25.67 -49.51%
DPS 0.00 35.00 35.00 35.00 35.00 35.00 35.00 -
NAPS 4.08 3.89 3.74 3.57 3.72 3.65 3.47 11.38%
Adjusted Per Share Value based on latest NOSH - 63,993
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.84 91.04 67.88 43.27 19.81 74.78 55.60 -47.98%
EPS 1.53 9.69 5.79 3.49 1.41 6.68 4.28 -49.59%
DPS 0.00 5.83 5.83 5.83 5.83 5.83 5.83 -
NAPS 0.68 0.6481 0.6231 0.5949 0.6199 0.6082 0.5781 11.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.89 3.92 3.35 3.79 4.26 3.95 4.04 -
P/RPS 3.91 0.72 0.82 1.46 3.58 0.88 1.21 118.41%
P/EPS 53.15 6.74 9.64 18.11 50.28 9.85 15.74 124.91%
EY 1.88 14.84 10.37 5.52 1.99 10.15 6.35 -55.54%
DY 0.00 8.93 10.45 9.23 8.22 8.86 8.66 -
P/NAPS 1.20 1.01 0.90 1.06 1.15 1.08 1.16 2.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 -
Price 4.74 4.22 3.53 3.75 4.26 3.87 4.04 -
P/RPS 3.79 0.77 0.87 1.44 3.58 0.86 1.21 113.92%
P/EPS 51.52 7.25 10.16 17.91 50.28 9.65 15.74 120.29%
EY 1.94 13.79 9.84 5.58 1.99 10.36 6.35 -54.60%
DY 0.00 8.29 9.92 9.33 8.22 9.04 8.66 -
P/NAPS 1.16 1.08 0.94 1.05 1.15 1.06 1.16 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