[PIE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.87%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 349,650 260,679 166,171 76,090 287,203 213,523 141,745 82.26%
PBT 46,202 28,288 17,269 6,568 31,132 20,995 14,294 118.14%
Tax -8,975 -6,057 -3,873 -1,146 -5,469 -4,570 -3,041 105.34%
NP 37,227 22,231 13,396 5,422 25,663 16,425 11,253 121.53%
-
NP to SH 37,227 22,231 13,396 5,422 25,663 16,425 11,253 121.53%
-
Tax Rate 19.43% 21.41% 22.43% 17.45% 17.57% 21.77% 21.27% -
Total Cost 312,423 238,448 152,775 70,668 261,540 197,098 130,492 78.68%
-
Net Worth 248,898 239,297 228,462 238,071 233,590 222,028 216,354 9.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,394 22,394 22,398 22,399 22,399 22,394 22,403 -0.02%
Div Payout % 60.16% 100.73% 167.20% 413.12% 87.28% 136.35% 199.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 248,898 239,297 228,462 238,071 233,590 222,028 216,354 9.76%
NOSH 63,984 63,983 63,995 63,997 63,997 63,985 64,010 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.65% 8.53% 8.06% 7.13% 8.94% 7.69% 7.94% -
ROE 14.96% 9.29% 5.86% 2.28% 10.99% 7.40% 5.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 546.46 407.42 259.66 118.90 448.77 333.71 221.44 82.31%
EPS 58.19 34.75 20.94 8.47 40.10 25.67 17.58 121.61%
DPS 35.00 35.00 35.00 35.00 35.00 35.00 35.00 0.00%
NAPS 3.89 3.74 3.57 3.72 3.65 3.47 3.38 9.79%
Adjusted Per Share Value based on latest NOSH - 63,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 91.04 67.88 43.27 19.81 74.78 55.60 36.91 82.25%
EPS 9.69 5.79 3.49 1.41 6.68 4.28 2.93 121.49%
DPS 5.83 5.83 5.83 5.83 5.83 5.83 5.83 0.00%
NAPS 0.6481 0.6231 0.5949 0.6199 0.6082 0.5781 0.5634 9.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.92 3.35 3.79 4.26 3.95 4.04 4.11 -
P/RPS 0.72 0.82 1.46 3.58 0.88 1.21 1.86 -46.79%
P/EPS 6.74 9.64 18.11 50.28 9.85 15.74 23.38 -56.26%
EY 14.84 10.37 5.52 1.99 10.15 6.35 4.28 128.56%
DY 8.93 10.45 9.23 8.22 8.86 8.66 8.52 3.17%
P/NAPS 1.01 0.90 1.06 1.15 1.08 1.16 1.22 -11.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 -
Price 4.22 3.53 3.75 4.26 3.87 4.04 4.16 -
P/RPS 0.77 0.87 1.44 3.58 0.86 1.21 1.88 -44.75%
P/EPS 7.25 10.16 17.91 50.28 9.65 15.74 23.66 -54.45%
EY 13.79 9.84 5.58 1.99 10.36 6.35 4.23 119.38%
DY 8.29 9.92 9.33 8.22 9.04 8.66 8.41 -0.95%
P/NAPS 1.08 0.94 1.05 1.15 1.06 1.16 1.23 -8.28%

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