[PIE] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 40.55%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 81,590 92,663 84,741 91,386 80,026 88,971 94,508 -9.32%
PBT 7,016 17,532 8,352 11,144 7,187 17,914 11,020 -25.97%
Tax -1,481 -3,822 -1,879 -2,867 -1,298 -2,918 -2,185 -22.81%
NP 5,535 13,710 6,473 8,277 5,889 14,996 8,835 -26.76%
-
NP to SH 5,535 13,710 6,473 8,277 5,889 14,996 8,835 -26.76%
-
Tax Rate 21.11% 21.80% 22.50% 25.73% 18.06% 16.29% 19.83% -
Total Cost 76,055 78,953 78,268 83,109 74,137 73,975 85,673 -7.62%
-
Net Worth 273,870 255,880 257,129 251,380 261,164 191,956 239,230 9.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 24,946 - - - -
Div Payout % - - - 301.39% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 273,870 255,880 257,129 251,380 261,164 191,956 239,230 9.42%
NOSH 63,988 63,970 63,962 63,964 64,010 63,985 63,965 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.78% 14.80% 7.64% 9.06% 7.36% 16.85% 9.35% -
ROE 2.02% 5.36% 2.52% 3.29% 2.25% 7.81% 3.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 127.51 144.85 132.49 142.87 125.02 139.05 147.75 -9.34%
EPS 8.65 21.43 10.12 12.94 9.20 23.44 13.81 -26.77%
DPS 0.00 0.00 0.00 39.00 0.00 0.00 0.00 -
NAPS 4.28 4.00 4.02 3.93 4.08 3.00 3.74 9.39%
Adjusted Per Share Value based on latest NOSH - 63,964
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.68 23.49 21.48 23.17 20.29 22.55 23.96 -9.34%
EPS 1.40 3.48 1.64 2.10 1.49 3.80 2.24 -26.87%
DPS 0.00 0.00 0.00 6.32 0.00 0.00 0.00 -
NAPS 0.6943 0.6487 0.6518 0.6373 0.6621 0.4866 0.6065 9.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.61 4.32 4.45 4.32 4.89 3.92 3.35 -
P/RPS 3.62 2.98 3.36 3.02 3.91 2.82 2.27 36.45%
P/EPS 53.29 20.16 43.97 33.38 53.15 16.73 24.25 68.94%
EY 1.88 4.96 2.27 3.00 1.88 5.98 4.12 -40.70%
DY 0.00 0.00 0.00 9.03 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.11 1.10 1.20 1.31 0.90 12.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 -
Price 4.88 4.35 4.48 4.42 4.74 4.22 3.53 -
P/RPS 3.83 3.00 3.38 3.09 3.79 3.03 2.39 36.90%
P/EPS 56.42 20.30 44.27 34.16 51.52 18.01 25.56 69.44%
EY 1.77 4.93 2.26 2.93 1.94 5.55 3.91 -41.01%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 1.11 1.12 1.16 1.41 0.94 13.71%

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