[PIE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 56.24%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 260,679 166,171 76,090 287,203 213,523 141,745 69,407 141.42%
PBT 28,288 17,269 6,568 31,132 20,995 14,294 8,770 118.15%
Tax -6,057 -3,873 -1,146 -5,469 -4,570 -3,041 -1,982 110.44%
NP 22,231 13,396 5,422 25,663 16,425 11,253 6,788 120.37%
-
NP to SH 22,231 13,396 5,422 25,663 16,425 11,253 6,788 120.37%
-
Tax Rate 21.41% 22.43% 17.45% 17.57% 21.77% 21.27% 22.60% -
Total Cost 238,448 152,775 70,668 261,540 197,098 130,492 62,619 143.65%
-
Net Worth 239,297 228,462 238,071 233,590 222,028 216,354 228,399 3.15%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 22,394 22,398 22,399 22,399 22,394 22,403 - -
Div Payout % 100.73% 167.20% 413.12% 87.28% 136.35% 199.09% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 239,297 228,462 238,071 233,590 222,028 216,354 228,399 3.15%
NOSH 63,983 63,995 63,997 63,997 63,985 64,010 63,977 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.53% 8.06% 7.13% 8.94% 7.69% 7.94% 9.78% -
ROE 9.29% 5.86% 2.28% 10.99% 7.40% 5.20% 2.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 407.42 259.66 118.90 448.77 333.71 221.44 108.49 141.40%
EPS 34.75 20.94 8.47 40.10 25.67 17.58 10.61 120.38%
DPS 35.00 35.00 35.00 35.00 35.00 35.00 0.00 -
NAPS 3.74 3.57 3.72 3.65 3.47 3.38 3.57 3.14%
Adjusted Per Share Value based on latest NOSH - 63,975
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.88 43.27 19.81 74.78 55.60 36.91 18.07 141.45%
EPS 5.79 3.49 1.41 6.68 4.28 2.93 1.77 120.20%
DPS 5.83 5.83 5.83 5.83 5.83 5.83 0.00 -
NAPS 0.6231 0.5949 0.6199 0.6082 0.5781 0.5634 0.5947 3.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.35 3.79 4.26 3.95 4.04 4.11 4.20 -
P/RPS 0.82 1.46 3.58 0.88 1.21 1.86 3.87 -64.42%
P/EPS 9.64 18.11 50.28 9.85 15.74 23.38 39.59 -60.97%
EY 10.37 5.52 1.99 10.15 6.35 4.28 2.53 155.89%
DY 10.45 9.23 8.22 8.86 8.66 8.52 0.00 -
P/NAPS 0.90 1.06 1.15 1.08 1.16 1.22 1.18 -16.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 21/05/10 -
Price 3.53 3.75 4.26 3.87 4.04 4.16 4.48 -
P/RPS 0.87 1.44 3.58 0.86 1.21 1.88 4.13 -64.56%
P/EPS 10.16 17.91 50.28 9.65 15.74 23.66 42.22 -61.27%
EY 9.84 5.58 1.99 10.36 6.35 4.23 2.37 158.10%
DY 9.92 9.33 8.22 9.04 8.66 8.41 0.00 -
P/NAPS 0.94 1.05 1.15 1.06 1.16 1.23 1.25 -17.29%

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