[PIE] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 69.73%
YoY- 62.33%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 84,741 91,386 80,026 88,971 94,508 90,081 76,090 7.42%
PBT 8,352 11,144 7,187 17,914 11,020 10,701 6,568 17.32%
Tax -1,879 -2,867 -1,298 -2,918 -2,185 -2,727 -1,146 38.92%
NP 6,473 8,277 5,889 14,996 8,835 7,974 5,422 12.50%
-
NP to SH 6,473 8,277 5,889 14,996 8,835 7,974 5,422 12.50%
-
Tax Rate 22.50% 25.73% 18.06% 16.29% 19.83% 25.48% 17.45% -
Total Cost 78,268 83,109 74,137 73,975 85,673 82,107 70,668 7.02%
-
Net Worth 257,129 251,380 261,164 191,956 239,230 228,457 238,071 5.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 24,946 - - - - 22,399 -
Div Payout % - 301.39% - - - - 413.12% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 257,129 251,380 261,164 191,956 239,230 228,457 238,071 5.25%
NOSH 63,962 63,964 64,010 63,985 63,965 63,993 63,997 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.64% 9.06% 7.36% 16.85% 9.35% 8.85% 7.13% -
ROE 2.52% 3.29% 2.25% 7.81% 3.69% 3.49% 2.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 132.49 142.87 125.02 139.05 147.75 140.77 118.90 7.46%
EPS 10.12 12.94 9.20 23.44 13.81 12.46 8.47 12.56%
DPS 0.00 39.00 0.00 0.00 0.00 0.00 35.00 -
NAPS 4.02 3.93 4.08 3.00 3.74 3.57 3.72 5.29%
Adjusted Per Share Value based on latest NOSH - 63,985
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.48 23.17 20.29 22.55 23.96 22.84 19.29 7.41%
EPS 1.64 2.10 1.49 3.80 2.24 2.02 1.37 12.70%
DPS 0.00 6.32 0.00 0.00 0.00 0.00 5.68 -
NAPS 0.6518 0.6373 0.6621 0.4866 0.6065 0.5792 0.6035 5.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.45 4.32 4.89 3.92 3.35 3.79 4.26 -
P/RPS 3.36 3.02 3.91 2.82 2.27 2.69 3.58 -4.12%
P/EPS 43.97 33.38 53.15 16.73 24.25 30.42 50.28 -8.52%
EY 2.27 3.00 1.88 5.98 4.12 3.29 1.99 9.14%
DY 0.00 9.03 0.00 0.00 0.00 0.00 8.22 -
P/NAPS 1.11 1.10 1.20 1.31 0.90 1.06 1.15 -2.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 -
Price 4.48 4.42 4.74 4.22 3.53 3.75 4.26 -
P/RPS 3.38 3.09 3.79 3.03 2.39 2.66 3.58 -3.74%
P/EPS 44.27 34.16 51.52 18.01 25.56 30.09 50.28 -8.11%
EY 2.26 2.93 1.94 5.55 3.91 3.32 1.99 8.82%
DY 0.00 8.82 0.00 0.00 0.00 0.00 8.22 -
P/NAPS 1.11 1.12 1.16 1.41 0.94 1.05 1.15 -2.32%

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