[PIE] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 51.85%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 98,543 45,961 291,784 218,143 149,164 79,068 280,949 -50.29%
PBT 15,444 6,913 43,503 31,253 20,648 10,261 44,097 -50.34%
Tax -2,952 -1,047 -9,567 -7,450 -4,973 -2,628 -8,506 -50.64%
NP 12,492 5,866 33,936 23,803 15,675 7,633 35,591 -50.27%
-
NP to SH 12,492 5,866 33,936 23,803 15,675 7,633 35,591 -50.27%
-
Tax Rate 19.11% 15.15% 21.99% 23.84% 24.08% 25.61% 19.29% -
Total Cost 86,051 40,095 257,848 194,340 133,489 71,435 245,358 -50.29%
-
Net Worth 208,626 218,135 211,859 202,251 193,297 204,101 191,605 5.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 22,398 - 23,042 23,041 23,042 - 16,280 23.72%
Div Payout % 179.30% - 67.90% 96.80% 147.00% - 45.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 208,626 218,135 211,859 202,251 193,297 204,101 191,605 5.84%
NOSH 63,995 63,969 64,006 64,003 64,005 63,981 62,616 1.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.68% 12.76% 11.63% 10.91% 10.51% 9.65% 12.67% -
ROE 5.99% 2.69% 16.02% 11.77% 8.11% 3.74% 18.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 153.98 71.85 455.87 340.83 233.05 123.58 448.68 -51.01%
EPS 19.52 9.17 53.02 37.19 24.49 11.93 56.84 -50.99%
DPS 35.00 0.00 36.00 36.00 36.00 0.00 26.00 21.93%
NAPS 3.26 3.41 3.31 3.16 3.02 3.19 3.06 4.31%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.66 11.97 75.98 56.80 38.84 20.59 73.16 -50.29%
EPS 3.25 1.53 8.84 6.20 4.08 1.99 9.27 -50.31%
DPS 5.83 0.00 6.00 6.00 6.00 0.00 4.24 23.67%
NAPS 0.5432 0.568 0.5517 0.5266 0.5033 0.5315 0.4989 5.84%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.04 3.84 3.78 4.30 4.92 5.10 5.95 -
P/RPS 2.62 5.34 0.83 1.26 2.11 4.13 1.33 57.20%
P/EPS 20.70 41.88 7.13 11.56 20.09 42.75 10.47 57.59%
EY 4.83 2.39 14.03 8.65 4.98 2.34 9.55 -36.54%
DY 8.66 0.00 9.52 8.37 7.32 0.00 4.37 57.83%
P/NAPS 1.24 1.13 1.14 1.36 1.63 1.60 1.94 -25.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 23/05/08 25/02/08 -
Price 4.24 4.48 3.40 3.12 4.86 5.80 5.05 -
P/RPS 2.75 6.24 0.75 0.92 2.09 4.69 1.13 81.02%
P/EPS 21.72 48.85 6.41 8.39 19.84 48.62 8.88 81.63%
EY 4.60 2.05 15.59 11.92 5.04 2.06 11.26 -44.97%
DY 8.25 0.00 10.59 11.54 7.41 0.00 5.15 36.94%
P/NAPS 1.30 1.31 1.03 0.99 1.61 1.82 1.65 -14.70%

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