[PIE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 45.96%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 166,171 76,090 287,203 213,523 141,745 69,407 225,902 -18.55%
PBT 17,269 6,568 31,132 20,995 14,294 8,770 33,204 -35.40%
Tax -3,873 -1,146 -5,469 -4,570 -3,041 -1,982 -7,922 -38.02%
NP 13,396 5,422 25,663 16,425 11,253 6,788 25,282 -34.59%
-
NP to SH 13,396 5,422 25,663 16,425 11,253 6,788 25,282 -34.59%
-
Tax Rate 22.43% 17.45% 17.57% 21.77% 21.27% 22.60% 23.86% -
Total Cost 152,775 70,668 261,540 197,098 130,492 62,619 200,620 -16.65%
-
Net Worth 228,462 238,071 233,590 222,028 216,354 228,399 222,681 1.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 22,398 22,399 22,399 22,394 22,403 - 22,396 0.00%
Div Payout % 167.20% 413.12% 87.28% 136.35% 199.09% - 88.59% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 228,462 238,071 233,590 222,028 216,354 228,399 222,681 1.72%
NOSH 63,995 63,997 63,997 63,985 64,010 63,977 63,988 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.06% 7.13% 8.94% 7.69% 7.94% 9.78% 11.19% -
ROE 5.86% 2.28% 10.99% 7.40% 5.20% 2.97% 11.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 259.66 118.90 448.77 333.71 221.44 108.49 353.03 -18.56%
EPS 20.94 8.47 40.10 25.67 17.58 10.61 39.51 -34.58%
DPS 35.00 35.00 35.00 35.00 35.00 0.00 35.00 0.00%
NAPS 3.57 3.72 3.65 3.47 3.38 3.57 3.48 1.72%
Adjusted Per Share Value based on latest NOSH - 64,009
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.13 19.29 72.81 54.13 35.93 17.60 57.27 -18.55%
EPS 3.40 1.37 6.51 4.16 2.85 1.72 6.41 -34.55%
DPS 5.68 5.68 5.68 5.68 5.68 0.00 5.68 0.00%
NAPS 0.5792 0.6035 0.5922 0.5629 0.5485 0.579 0.5645 1.73%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.79 4.26 3.95 4.04 4.11 4.20 4.20 -
P/RPS 1.46 3.58 0.88 1.21 1.86 3.87 1.19 14.64%
P/EPS 18.11 50.28 9.85 15.74 23.38 39.59 10.63 42.78%
EY 5.52 1.99 10.15 6.35 4.28 2.53 9.41 -29.99%
DY 9.23 8.22 8.86 8.66 8.52 0.00 8.33 7.09%
P/NAPS 1.06 1.15 1.08 1.16 1.22 1.18 1.21 -8.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 21/05/10 25/02/10 -
Price 3.75 4.26 3.87 4.04 4.16 4.48 4.00 -
P/RPS 1.44 3.58 0.86 1.21 1.88 4.13 1.13 17.59%
P/EPS 17.91 50.28 9.65 15.74 23.66 42.22 10.12 46.46%
EY 5.58 1.99 10.36 6.35 4.23 2.37 9.88 -31.74%
DY 9.33 8.22 9.04 8.66 8.41 0.00 8.75 4.38%
P/NAPS 1.05 1.15 1.06 1.16 1.23 1.25 1.15 -5.90%

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