[PIE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -42.1%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 69,235 58,124 52,582 45,961 73,641 68,978 70,096 -0.81%
PBT 9,962 7,798 8,532 6,913 12,249 10,604 10,387 -2.73%
Tax -2,663 -2,308 -1,905 -1,047 -2,117 -2,476 -2,345 8.82%
NP 7,299 5,490 6,627 5,866 10,132 8,128 8,042 -6.24%
-
NP to SH 7,299 5,490 6,627 5,866 10,132 8,128 8,042 -6.24%
-
Tax Rate 26.73% 29.60% 22.33% 15.15% 17.28% 23.35% 22.58% -
Total Cost 61,936 52,634 45,955 40,095 63,509 60,850 62,054 -0.12%
-
Net Worth 222,616 213,713 208,533 218,135 211,856 202,240 193,212 9.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 22,388 - - - 23,031 -
Div Payout % - - 337.84% - - - 286.40% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 222,616 213,713 208,533 218,135 211,856 202,240 193,212 9.87%
NOSH 63,970 63,986 63,967 63,969 64,005 64,000 63,977 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.54% 9.45% 12.60% 12.76% 13.76% 11.78% 11.47% -
ROE 3.28% 2.57% 3.18% 2.69% 4.78% 4.02% 4.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 108.23 90.84 82.20 71.85 115.05 107.78 109.56 -0.80%
EPS 11.41 8.58 10.36 9.17 15.83 12.70 12.57 -6.23%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 36.00 -
NAPS 3.48 3.34 3.26 3.41 3.31 3.16 3.02 9.88%
Adjusted Per Share Value based on latest NOSH - 63,969
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.03 15.13 13.69 11.97 19.18 17.96 18.25 -0.80%
EPS 1.90 1.43 1.73 1.53 2.64 2.12 2.09 -6.14%
DPS 0.00 0.00 5.83 0.00 0.00 0.00 6.00 -
NAPS 0.5797 0.5565 0.543 0.568 0.5516 0.5266 0.5031 9.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.20 4.29 4.04 3.84 3.78 4.30 4.92 -
P/RPS 3.88 4.72 4.91 5.34 3.29 3.99 4.49 -9.25%
P/EPS 36.81 50.00 39.00 41.88 23.88 33.86 39.14 -3.99%
EY 2.72 2.00 2.56 2.39 4.19 2.95 2.55 4.38%
DY 0.00 0.00 8.66 0.00 0.00 0.00 7.32 -
P/NAPS 1.21 1.28 1.24 1.13 1.14 1.36 1.63 -17.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 -
Price 4.00 4.26 4.24 4.48 3.40 3.12 4.86 -
P/RPS 3.70 4.69 5.16 6.24 2.96 2.89 4.44 -11.41%
P/EPS 35.06 49.65 40.93 48.85 21.48 24.57 38.66 -6.29%
EY 2.85 2.01 2.44 2.05 4.66 4.07 2.59 6.56%
DY 0.00 0.00 8.25 0.00 0.00 0.00 7.41 -
P/NAPS 1.15 1.28 1.30 1.31 1.03 0.99 1.61 -20.04%

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