[PIE] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -7.0%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 73,680 71,778 72,337 69,407 69,235 58,124 52,582 25.14%
PBT 10,137 6,701 5,524 8,770 9,962 7,798 8,532 12.14%
Tax -899 -1,529 -1,059 -1,982 -2,663 -2,308 -1,905 -39.30%
NP 9,238 5,172 4,465 6,788 7,299 5,490 6,627 24.71%
-
NP to SH 9,238 5,172 4,465 6,788 7,299 5,490 6,627 24.71%
-
Tax Rate 8.87% 22.82% 19.17% 22.60% 26.73% 29.60% 22.33% -
Total Cost 64,442 66,606 67,872 62,619 61,936 52,634 45,955 25.20%
-
Net Worth 233,509 222,114 216,213 228,399 222,616 213,713 208,533 7.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 22,388 - - - 22,388 -
Div Payout % - - 501.43% - - - 337.84% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 233,509 222,114 216,213 228,399 222,616 213,713 208,533 7.81%
NOSH 63,975 64,009 63,968 63,977 63,970 63,986 63,967 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.54% 7.21% 6.17% 9.78% 10.54% 9.45% 12.60% -
ROE 3.96% 2.33% 2.07% 2.97% 3.28% 2.57% 3.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 115.17 112.14 113.08 108.49 108.23 90.84 82.20 25.13%
EPS 14.44 8.08 6.98 10.61 11.41 8.58 10.36 24.70%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 35.00 -
NAPS 3.65 3.47 3.38 3.57 3.48 3.34 3.26 7.80%
Adjusted Per Share Value based on latest NOSH - 63,977
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.19 18.69 18.84 18.07 18.03 15.13 13.69 25.17%
EPS 2.41 1.35 1.16 1.77 1.90 1.43 1.73 24.65%
DPS 0.00 0.00 5.83 0.00 0.00 0.00 5.83 -
NAPS 0.608 0.5784 0.563 0.5947 0.5797 0.5565 0.543 7.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.95 4.04 4.11 4.20 4.20 4.29 4.04 -
P/RPS 3.43 3.60 3.63 3.87 3.88 4.72 4.91 -21.21%
P/EPS 27.35 50.00 58.88 39.59 36.81 50.00 39.00 -21.01%
EY 3.66 2.00 1.70 2.53 2.72 2.00 2.56 26.82%
DY 0.00 0.00 8.52 0.00 0.00 0.00 8.66 -
P/NAPS 1.08 1.16 1.22 1.18 1.21 1.28 1.24 -8.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 12/11/10 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 -
Price 3.87 4.04 4.16 4.48 4.00 4.26 4.24 -
P/RPS 3.36 3.60 3.68 4.13 3.70 4.69 5.16 -24.81%
P/EPS 26.80 50.00 59.60 42.22 35.06 49.65 40.93 -24.53%
EY 3.73 2.00 1.68 2.37 2.85 2.01 2.44 32.60%
DY 0.00 0.00 8.41 0.00 0.00 0.00 8.25 -
P/NAPS 1.06 1.16 1.23 1.25 1.15 1.28 1.30 -12.68%

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