[PIE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 42.57%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 156,667 98,543 45,961 291,784 218,143 149,164 79,068 57.68%
PBT 23,243 15,444 6,913 43,503 31,253 20,648 10,261 72.39%
Tax -5,260 -2,952 -1,047 -9,567 -7,450 -4,973 -2,628 58.75%
NP 17,983 12,492 5,866 33,936 23,803 15,675 7,633 76.96%
-
NP to SH 17,983 12,492 5,866 33,936 23,803 15,675 7,633 76.96%
-
Tax Rate 22.63% 19.11% 15.15% 21.99% 23.84% 24.08% 25.61% -
Total Cost 138,684 86,051 40,095 257,848 194,340 133,489 71,435 55.56%
-
Net Worth 213,748 208,626 218,135 211,859 202,251 193,297 204,101 3.12%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 22,398 22,398 - 23,042 23,041 23,042 - -
Div Payout % 124.56% 179.30% - 67.90% 96.80% 147.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 213,748 208,626 218,135 211,859 202,251 193,297 204,101 3.12%
NOSH 63,996 63,995 63,969 64,006 64,003 64,005 63,981 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.48% 12.68% 12.76% 11.63% 10.91% 10.51% 9.65% -
ROE 8.41% 5.99% 2.69% 16.02% 11.77% 8.11% 3.74% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 244.81 153.98 71.85 455.87 340.83 233.05 123.58 57.66%
EPS 28.10 19.52 9.17 53.02 37.19 24.49 11.93 76.93%
DPS 35.00 35.00 0.00 36.00 36.00 36.00 0.00 -
NAPS 3.34 3.26 3.41 3.31 3.16 3.02 3.19 3.10%
Adjusted Per Share Value based on latest NOSH - 64,005
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.79 25.66 11.97 75.98 56.80 38.84 20.59 57.67%
EPS 4.68 3.25 1.53 8.84 6.20 4.08 1.99 76.75%
DPS 5.83 5.83 0.00 6.00 6.00 6.00 0.00 -
NAPS 0.5566 0.5432 0.568 0.5517 0.5266 0.5033 0.5315 3.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.29 4.04 3.84 3.78 4.30 4.92 5.10 -
P/RPS 1.75 2.62 5.34 0.83 1.26 2.11 4.13 -43.55%
P/EPS 15.27 20.70 41.88 7.13 11.56 20.09 42.75 -49.62%
EY 6.55 4.83 2.39 14.03 8.65 4.98 2.34 98.49%
DY 8.16 8.66 0.00 9.52 8.37 7.32 0.00 -
P/NAPS 1.28 1.24 1.13 1.14 1.36 1.63 1.60 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 23/05/08 -
Price 4.26 4.24 4.48 3.40 3.12 4.86 5.80 -
P/RPS 1.74 2.75 6.24 0.75 0.92 2.09 4.69 -48.33%
P/EPS 15.16 21.72 48.85 6.41 8.39 19.84 48.62 -53.98%
EY 6.60 4.60 2.05 15.59 11.92 5.04 2.06 117.17%
DY 8.22 8.25 0.00 10.59 11.54 7.41 0.00 -
P/NAPS 1.28 1.30 1.31 1.03 0.99 1.61 1.82 -20.89%

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