[PIE] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -46.24%
YoY- 59.99%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 73,641 68,978 70,096 79,068 80,126 72,651 69,016 4.39%
PBT 12,249 10,604 10,387 10,261 16,476 12,612 8,366 28.79%
Tax -2,117 -2,476 -2,345 -2,628 -2,277 -3,099 -1,258 41.25%
NP 10,132 8,128 8,042 7,633 14,199 9,513 7,108 26.52%
-
NP to SH 10,132 8,128 8,042 7,633 14,199 9,513 7,108 26.52%
-
Tax Rate 17.28% 23.35% 22.58% 25.61% 13.82% 24.57% 15.04% -
Total Cost 63,509 60,850 62,054 71,435 65,927 63,138 61,908 1.70%
-
Net Worth 211,856 202,240 193,212 204,101 194,402 176,375 166,769 17.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 23,031 - - - 16,239 -
Div Payout % - - 286.40% - - - 228.47% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,856 202,240 193,212 204,101 194,402 176,375 166,769 17.21%
NOSH 64,005 64,000 63,977 63,981 63,530 62,544 62,460 1.63%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.76% 11.78% 11.47% 9.65% 17.72% 13.09% 10.30% -
ROE 4.78% 4.02% 4.16% 3.74% 7.30% 5.39% 4.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.05 107.78 109.56 123.58 126.12 116.16 110.50 2.71%
EPS 15.83 12.70 12.57 11.93 22.35 15.21 11.38 24.48%
DPS 0.00 0.00 36.00 0.00 0.00 0.00 26.00 -
NAPS 3.31 3.16 3.02 3.19 3.06 2.82 2.67 15.32%
Adjusted Per Share Value based on latest NOSH - 63,981
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.18 17.96 18.25 20.59 20.86 18.92 17.97 4.41%
EPS 2.64 2.12 2.09 1.99 3.70 2.48 1.85 26.61%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.23 -
NAPS 0.5516 0.5266 0.5031 0.5315 0.5062 0.4593 0.4342 17.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.78 4.30 4.92 5.10 5.95 3.92 3.78 -
P/RPS 3.29 3.99 4.49 4.13 4.72 3.37 3.42 -2.53%
P/EPS 23.88 33.86 39.14 42.75 26.62 25.77 33.22 -19.67%
EY 4.19 2.95 2.55 2.34 3.76 3.88 3.01 24.54%
DY 0.00 0.00 7.32 0.00 0.00 0.00 6.88 -
P/NAPS 1.14 1.36 1.63 1.60 1.94 1.39 1.42 -13.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 14/11/08 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 -
Price 3.40 3.12 4.86 5.80 5.05 5.05 3.74 -
P/RPS 2.96 2.89 4.44 4.69 4.00 4.35 3.38 -8.42%
P/EPS 21.48 24.57 38.66 48.62 22.60 33.20 32.86 -24.58%
EY 4.66 4.07 2.59 2.06 4.43 3.01 3.04 32.77%
DY 0.00 0.00 7.41 0.00 0.00 0.00 6.95 -
P/NAPS 1.03 0.99 1.61 1.82 1.65 1.79 1.40 -18.42%

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