[PIE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.59%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 213,523 141,745 69,407 225,902 156,667 98,543 45,961 178.16%
PBT 20,995 14,294 8,770 33,204 23,243 15,444 6,913 109.57%
Tax -4,570 -3,041 -1,982 -7,922 -5,260 -2,952 -1,047 166.84%
NP 16,425 11,253 6,788 25,282 17,983 12,492 5,866 98.53%
-
NP to SH 16,425 11,253 6,788 25,282 17,983 12,492 5,866 98.53%
-
Tax Rate 21.77% 21.27% 22.60% 23.86% 22.63% 19.11% 15.15% -
Total Cost 197,098 130,492 62,619 200,620 138,684 86,051 40,095 188.82%
-
Net Worth 222,028 216,354 228,399 222,681 213,748 208,626 218,135 1.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22,394 22,403 - 22,396 22,398 22,398 - -
Div Payout % 136.35% 199.09% - 88.59% 124.56% 179.30% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 222,028 216,354 228,399 222,681 213,748 208,626 218,135 1.18%
NOSH 63,985 64,010 63,977 63,988 63,996 63,995 63,969 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.69% 7.94% 9.78% 11.19% 11.48% 12.68% 12.76% -
ROE 7.40% 5.20% 2.97% 11.35% 8.41% 5.99% 2.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 333.71 221.44 108.49 353.03 244.81 153.98 71.85 178.11%
EPS 25.67 17.58 10.61 39.51 28.10 19.52 9.17 98.50%
DPS 35.00 35.00 0.00 35.00 35.00 35.00 0.00 -
NAPS 3.47 3.38 3.57 3.48 3.34 3.26 3.41 1.16%
Adjusted Per Share Value based on latest NOSH - 63,970
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.60 36.91 18.07 58.82 40.79 25.66 11.97 178.13%
EPS 4.28 2.93 1.77 6.58 4.68 3.25 1.53 98.40%
DPS 5.83 5.83 0.00 5.83 5.83 5.83 0.00 -
NAPS 0.5781 0.5634 0.5947 0.5798 0.5566 0.5432 0.568 1.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.04 4.11 4.20 4.20 4.29 4.04 3.84 -
P/RPS 1.21 1.86 3.87 1.19 1.75 2.62 5.34 -62.79%
P/EPS 15.74 23.38 39.59 10.63 15.27 20.70 41.88 -47.88%
EY 6.35 4.28 2.53 9.41 6.55 4.83 2.39 91.71%
DY 8.66 8.52 0.00 8.33 8.16 8.66 0.00 -
P/NAPS 1.16 1.22 1.18 1.21 1.28 1.24 1.13 1.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 22/05/09 -
Price 4.04 4.16 4.48 4.00 4.26 4.24 4.48 -
P/RPS 1.21 1.88 4.13 1.13 1.74 2.75 6.24 -66.46%
P/EPS 15.74 23.66 42.22 10.12 15.16 21.72 48.85 -52.96%
EY 6.35 4.23 2.37 9.88 6.60 4.60 2.05 112.34%
DY 8.66 8.41 0.00 8.75 8.22 8.25 0.00 -
P/NAPS 1.16 1.23 1.25 1.15 1.28 1.30 1.31 -7.78%

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