[PIE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 67.46%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 256,153 171,412 80,026 349,650 260,679 166,171 76,090 124.12%
PBT 26,683 18,331 7,187 46,202 28,288 17,269 6,568 153.95%
Tax -6,043 -4,164 -1,298 -8,975 -6,057 -3,873 -1,146 202.03%
NP 20,640 14,167 5,889 37,227 22,231 13,396 5,422 143.20%
-
NP to SH 20,640 14,167 5,889 37,227 22,231 13,396 5,422 143.20%
-
Tax Rate 22.65% 22.72% 18.06% 19.43% 21.41% 22.43% 17.45% -
Total Cost 235,513 157,245 74,137 312,423 238,448 152,775 70,668 122.62%
-
Net Worth 257,200 251,473 261,164 248,898 239,297 228,462 238,071 5.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 24,952 24,955 - 22,394 22,394 22,398 22,399 7.43%
Div Payout % 120.89% 176.15% - 60.16% 100.73% 167.20% 413.12% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 257,200 251,473 261,164 248,898 239,297 228,462 238,071 5.27%
NOSH 63,980 63,988 64,010 63,984 63,983 63,995 63,997 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.06% 8.26% 7.36% 10.65% 8.53% 8.06% 7.13% -
ROE 8.02% 5.63% 2.25% 14.96% 9.29% 5.86% 2.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 400.36 267.88 125.02 546.46 407.42 259.66 118.90 124.15%
EPS 32.26 22.14 9.20 58.19 34.75 20.94 8.47 143.29%
DPS 39.00 39.00 0.00 35.00 35.00 35.00 35.00 7.45%
NAPS 4.02 3.93 4.08 3.89 3.74 3.57 3.72 5.29%
Adjusted Per Share Value based on latest NOSH - 63,985
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.70 44.63 20.84 91.04 67.88 43.27 19.81 124.14%
EPS 5.37 3.69 1.53 9.69 5.79 3.49 1.41 143.28%
DPS 6.50 6.50 0.00 5.83 5.83 5.83 5.83 7.50%
NAPS 0.6697 0.6548 0.68 0.6481 0.6231 0.5949 0.6199 5.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.45 4.32 4.89 3.92 3.35 3.79 4.26 -
P/RPS 1.11 1.61 3.91 0.72 0.82 1.46 3.58 -54.09%
P/EPS 13.79 19.51 53.15 6.74 9.64 18.11 50.28 -57.68%
EY 7.25 5.13 1.88 14.84 10.37 5.52 1.99 136.21%
DY 8.76 9.03 0.00 8.93 10.45 9.23 8.22 4.32%
P/NAPS 1.11 1.10 1.20 1.01 0.90 1.06 1.15 -2.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 -
Price 4.48 4.42 4.74 4.22 3.53 3.75 4.26 -
P/RPS 1.12 1.65 3.79 0.77 0.87 1.44 3.58 -53.81%
P/EPS 13.89 19.96 51.52 7.25 10.16 17.91 50.28 -57.48%
EY 7.20 5.01 1.94 13.79 9.84 5.58 1.99 135.12%
DY 8.71 8.82 0.00 8.29 9.92 9.33 8.22 3.92%
P/NAPS 1.11 1.12 1.16 1.08 0.94 1.05 1.15 -2.32%

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