[PIE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.8%
YoY- 70.82%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 91,386 80,026 88,971 94,508 90,081 76,090 73,680 15.45%
PBT 11,144 7,187 17,914 11,020 10,701 6,568 10,137 6.52%
Tax -2,867 -1,298 -2,918 -2,185 -2,727 -1,146 -899 116.81%
NP 8,277 5,889 14,996 8,835 7,974 5,422 9,238 -7.06%
-
NP to SH 8,277 5,889 14,996 8,835 7,974 5,422 9,238 -7.06%
-
Tax Rate 25.73% 18.06% 16.29% 19.83% 25.48% 17.45% 8.87% -
Total Cost 83,109 74,137 73,975 85,673 82,107 70,668 64,442 18.50%
-
Net Worth 251,380 261,164 191,956 239,230 228,457 238,071 233,509 5.04%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 24,946 - - - - 22,399 - -
Div Payout % 301.39% - - - - 413.12% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 251,380 261,164 191,956 239,230 228,457 238,071 233,509 5.04%
NOSH 63,964 64,010 63,985 63,965 63,993 63,997 63,975 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.06% 7.36% 16.85% 9.35% 8.85% 7.13% 12.54% -
ROE 3.29% 2.25% 7.81% 3.69% 3.49% 2.28% 3.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 142.87 125.02 139.05 147.75 140.77 118.90 115.17 15.46%
EPS 12.94 9.20 23.44 13.81 12.46 8.47 14.44 -7.05%
DPS 39.00 0.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 3.93 4.08 3.00 3.74 3.57 3.72 3.65 5.05%
Adjusted Per Share Value based on latest NOSH - 63,965
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.17 20.29 22.55 23.96 22.84 19.29 18.68 15.45%
EPS 2.10 1.49 3.80 2.24 2.02 1.37 2.34 -6.96%
DPS 6.32 0.00 0.00 0.00 0.00 5.68 0.00 -
NAPS 0.6373 0.6621 0.4866 0.6065 0.5792 0.6035 0.592 5.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.32 4.89 3.92 3.35 3.79 4.26 3.95 -
P/RPS 3.02 3.91 2.82 2.27 2.69 3.58 3.43 -8.14%
P/EPS 33.38 53.15 16.73 24.25 30.42 50.28 27.35 14.21%
EY 3.00 1.88 5.98 4.12 3.29 1.99 3.66 -12.42%
DY 9.03 0.00 0.00 0.00 0.00 8.22 0.00 -
P/NAPS 1.10 1.20 1.31 0.90 1.06 1.15 1.08 1.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 -
Price 4.42 4.74 4.22 3.53 3.75 4.26 3.87 -
P/RPS 3.09 3.79 3.03 2.39 2.66 3.58 3.36 -5.43%
P/EPS 34.16 51.52 18.01 25.56 30.09 50.28 26.80 17.57%
EY 2.93 1.94 5.55 3.91 3.32 1.99 3.73 -14.87%
DY 8.82 0.00 0.00 0.00 0.00 8.22 0.00 -
P/NAPS 1.12 1.16 1.41 0.94 1.05 1.15 1.06 3.74%

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