[PIE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.58%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 269,103 249,348 225,902 230,308 241,162 258,676 291,783 -5.26%
PBT 32,054 35,062 33,205 35,492 38,298 40,153 43,501 -18.46%
Tax -8,012 -8,858 -7,923 -7,377 -7,545 -7,985 -9,566 -11.17%
NP 24,042 26,204 25,282 28,115 30,753 32,168 33,935 -20.57%
-
NP to SH 24,042 26,204 25,282 28,115 30,753 32,168 33,935 -20.57%
-
Tax Rate 25.00% 25.26% 23.86% 20.78% 19.70% 19.89% 21.99% -
Total Cost 245,061 223,144 200,620 202,193 210,409 226,508 257,848 -3.34%
-
Net Worth 216,213 228,399 222,616 213,713 208,533 218,135 211,856 1.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,388 22,388 22,388 22,388 22,388 23,031 23,031 -1.87%
Div Payout % 93.12% 85.44% 88.56% 79.63% 72.80% 71.60% 67.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 216,213 228,399 222,616 213,713 208,533 218,135 211,856 1.37%
NOSH 63,968 63,977 63,970 63,986 63,967 63,969 64,005 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.93% 10.51% 11.19% 12.21% 12.75% 12.44% 11.63% -
ROE 11.12% 11.47% 11.36% 13.16% 14.75% 14.75% 16.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 420.68 389.74 353.14 359.93 377.01 404.37 455.87 -5.22%
EPS 37.58 40.96 39.52 43.94 48.08 50.29 53.02 -20.55%
DPS 35.00 35.00 35.00 35.00 35.00 36.00 36.00 -1.86%
NAPS 3.38 3.57 3.48 3.34 3.26 3.41 3.31 1.40%
Adjusted Per Share Value based on latest NOSH - 63,986
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.07 64.93 58.82 59.97 62.80 67.36 75.98 -5.26%
EPS 6.26 6.82 6.58 7.32 8.01 8.38 8.84 -20.60%
DPS 5.83 5.83 5.83 5.83 5.83 6.00 6.00 -1.90%
NAPS 0.563 0.5947 0.5797 0.5565 0.543 0.568 0.5516 1.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.11 4.20 4.20 4.29 4.04 3.84 3.78 -
P/RPS 0.98 1.08 1.19 1.19 1.07 0.95 0.83 11.74%
P/EPS 10.94 10.25 10.63 9.76 8.40 7.64 7.13 33.13%
EY 9.14 9.75 9.41 10.24 11.90 13.10 14.03 -24.90%
DY 8.52 8.33 8.33 8.16 8.66 9.38 9.52 -7.15%
P/NAPS 1.22 1.18 1.21 1.28 1.24 1.13 1.14 4.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 22/05/09 27/02/09 -
Price 4.16 4.48 4.00 4.26 4.24 4.48 3.40 -
P/RPS 0.99 1.15 1.13 1.18 1.12 1.11 0.75 20.39%
P/EPS 11.07 10.94 10.12 9.70 8.82 8.91 6.41 44.08%
EY 9.03 9.14 9.88 10.31 11.34 11.22 15.59 -30.58%
DY 8.41 7.81 8.75 8.22 8.25 8.04 10.59 -14.27%
P/NAPS 1.23 1.25 1.15 1.28 1.30 1.31 1.03 12.59%

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