[PIE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -78.55%
YoY- 59.99%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 291,784 218,143 149,164 79,068 280,949 200,823 128,172 72.62%
PBT 43,503 31,253 20,648 10,261 44,097 27,621 15,009 102.63%
Tax -9,567 -7,450 -4,973 -2,628 -8,506 -6,229 -3,130 109.90%
NP 33,936 23,803 15,675 7,633 35,591 21,392 11,879 100.69%
-
NP to SH 33,936 23,803 15,675 7,633 35,591 21,392 11,879 100.69%
-
Tax Rate 21.99% 23.84% 24.08% 25.61% 19.29% 22.55% 20.85% -
Total Cost 257,848 194,340 133,489 71,435 245,358 179,431 116,293 69.62%
-
Net Worth 211,859 202,251 193,297 204,101 191,605 175,722 166,057 17.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 23,042 23,041 23,042 - 16,280 16,201 16,170 26.49%
Div Payout % 67.90% 96.80% 147.00% - 45.74% 75.74% 136.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,859 202,251 193,297 204,101 191,605 175,722 166,057 17.54%
NOSH 64,006 64,003 64,005 63,981 62,616 62,312 62,193 1.92%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.63% 10.91% 10.51% 9.65% 12.67% 10.65% 9.27% -
ROE 16.02% 11.77% 8.11% 3.74% 18.58% 12.17% 7.15% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 455.87 340.83 233.05 123.58 448.68 322.28 206.09 69.36%
EPS 53.02 37.19 24.49 11.93 56.84 34.33 19.10 96.90%
DPS 36.00 36.00 36.00 0.00 26.00 26.00 26.00 24.10%
NAPS 3.31 3.16 3.02 3.19 3.06 2.82 2.67 15.32%
Adjusted Per Share Value based on latest NOSH - 63,981
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 75.98 56.80 38.84 20.59 73.16 52.29 33.37 72.64%
EPS 8.84 6.20 4.08 1.99 9.27 5.57 3.09 100.88%
DPS 6.00 6.00 6.00 0.00 4.24 4.22 4.21 26.50%
NAPS 0.5517 0.5266 0.5033 0.5315 0.4989 0.4576 0.4324 17.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.78 4.30 4.92 5.10 5.95 3.92 3.78 -
P/RPS 0.83 1.26 2.11 4.13 1.33 1.22 1.83 -40.82%
P/EPS 7.13 11.56 20.09 42.75 10.47 11.42 19.79 -49.21%
EY 14.03 8.65 4.98 2.34 9.55 8.76 5.05 97.01%
DY 9.52 8.37 7.32 0.00 4.37 6.63 6.88 24.05%
P/NAPS 1.14 1.36 1.63 1.60 1.94 1.39 1.42 -13.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 14/11/08 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 -
Price 3.40 3.12 4.86 5.80 5.05 5.05 3.74 -
P/RPS 0.75 0.92 2.09 4.69 1.13 1.57 1.81 -44.27%
P/EPS 6.41 8.39 19.84 48.62 8.88 14.71 19.58 -52.33%
EY 15.59 11.92 5.04 2.06 11.26 6.80 5.11 109.64%
DY 10.59 11.54 7.41 0.00 5.15 5.15 6.95 32.24%
P/NAPS 1.03 0.99 1.61 1.82 1.65 1.79 1.40 -18.42%

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