[PIE] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 78.62%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,508 90,081 76,090 73,680 71,778 72,337 69,407 22.82%
PBT 11,020 10,701 6,568 10,137 6,701 5,524 8,770 16.42%
Tax -2,185 -2,727 -1,146 -899 -1,529 -1,059 -1,982 6.71%
NP 8,835 7,974 5,422 9,238 5,172 4,465 6,788 19.19%
-
NP to SH 8,835 7,974 5,422 9,238 5,172 4,465 6,788 19.19%
-
Tax Rate 19.83% 25.48% 17.45% 8.87% 22.82% 19.17% 22.60% -
Total Cost 85,673 82,107 70,668 64,442 66,606 67,872 62,619 23.21%
-
Net Worth 239,230 228,457 238,071 233,509 222,114 216,213 228,399 3.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 22,399 - - 22,388 - -
Div Payout % - - 413.12% - - 501.43% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 239,230 228,457 238,071 233,509 222,114 216,213 228,399 3.13%
NOSH 63,965 63,993 63,997 63,975 64,009 63,968 63,977 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.35% 8.85% 7.13% 12.54% 7.21% 6.17% 9.78% -
ROE 3.69% 3.49% 2.28% 3.96% 2.33% 2.07% 2.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 147.75 140.77 118.90 115.17 112.14 113.08 108.49 22.84%
EPS 13.81 12.46 8.47 14.44 8.08 6.98 10.61 19.19%
DPS 0.00 0.00 35.00 0.00 0.00 35.00 0.00 -
NAPS 3.74 3.57 3.72 3.65 3.47 3.38 3.57 3.14%
Adjusted Per Share Value based on latest NOSH - 63,975
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.61 23.46 19.81 19.19 18.69 18.84 18.07 22.84%
EPS 2.30 2.08 1.41 2.41 1.35 1.16 1.77 19.06%
DPS 0.00 0.00 5.83 0.00 0.00 5.83 0.00 -
NAPS 0.6229 0.5949 0.6199 0.608 0.5784 0.563 0.5947 3.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.35 3.79 4.26 3.95 4.04 4.11 4.20 -
P/RPS 2.27 2.69 3.58 3.43 3.60 3.63 3.87 -29.90%
P/EPS 24.25 30.42 50.28 27.35 50.00 58.88 39.59 -27.85%
EY 4.12 3.29 1.99 3.66 2.00 1.70 2.53 38.37%
DY 0.00 0.00 8.22 0.00 0.00 8.52 0.00 -
P/NAPS 0.90 1.06 1.15 1.08 1.16 1.22 1.18 -16.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 21/05/10 -
Price 3.53 3.75 4.26 3.87 4.04 4.16 4.48 -
P/RPS 2.39 2.66 3.58 3.36 3.60 3.68 4.13 -30.53%
P/EPS 25.56 30.09 50.28 26.80 50.00 59.60 42.22 -28.41%
EY 3.91 3.32 1.99 3.73 2.00 1.68 2.37 39.57%
DY 0.00 0.00 8.22 0.00 0.00 8.41 0.00 -
P/NAPS 0.94 1.05 1.15 1.06 1.16 1.23 1.25 -17.29%

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