[PIE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.22%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 367,326 350,380 348,816 345,124 354,891 353,586 349,650 3.34%
PBT 46,128 44,044 44,215 44,597 47,265 46,822 46,203 -0.10%
Tax -10,859 -10,049 -9,866 -8,962 -9,268 -9,128 -8,976 13.55%
NP 35,269 33,995 34,349 35,635 37,997 37,694 37,227 -3.54%
-
NP to SH 35,269 33,995 34,349 35,635 37,997 37,694 37,227 -3.54%
-
Tax Rate 23.54% 22.82% 22.31% 20.10% 19.61% 19.50% 19.43% -
Total Cost 332,057 316,385 314,467 309,489 316,894 315,892 312,423 4.15%
-
Net Worth 255,887 273,870 255,880 257,129 251,380 261,164 191,956 21.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,470 24,946 24,946 24,946 24,946 - 22,399 -5.83%
Div Payout % 58.04% 73.38% 72.63% 70.00% 65.65% - 60.17% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 255,887 273,870 255,880 257,129 251,380 261,164 191,956 21.14%
NOSH 63,971 63,988 63,970 63,962 63,964 64,010 63,985 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.60% 9.70% 9.85% 10.33% 10.71% 10.66% 10.65% -
ROE 13.78% 12.41% 13.42% 13.86% 15.12% 14.43% 19.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 574.20 547.57 545.28 539.57 554.83 552.38 546.45 3.36%
EPS 55.13 53.13 53.70 55.71 59.40 58.89 58.18 -3.52%
DPS 32.00 39.00 39.00 39.00 39.00 0.00 35.00 -5.80%
NAPS 4.00 4.28 4.00 4.02 3.93 4.08 3.00 21.16%
Adjusted Per Share Value based on latest NOSH - 63,962
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 93.12 88.82 88.43 87.49 89.97 89.64 88.64 3.34%
EPS 8.94 8.62 8.71 9.03 9.63 9.56 9.44 -3.56%
DPS 5.19 6.32 6.32 6.32 6.32 0.00 5.68 -5.84%
NAPS 0.6487 0.6943 0.6487 0.6518 0.6373 0.6621 0.4866 21.15%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.39 4.61 4.32 4.45 4.32 4.89 3.92 -
P/RPS 0.76 0.84 0.79 0.82 0.78 0.89 0.72 3.67%
P/EPS 7.96 8.68 8.05 7.99 7.27 8.30 6.74 11.74%
EY 12.56 11.52 12.43 12.52 13.75 12.04 14.84 -10.53%
DY 7.29 8.46 9.03 8.76 9.03 0.00 8.93 -12.66%
P/NAPS 1.10 1.08 1.08 1.11 1.10 1.20 1.31 -11.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 18/05/12 24/02/12 -
Price 4.63 4.88 4.35 4.48 4.42 4.74 4.22 -
P/RPS 0.81 0.89 0.80 0.83 0.80 0.86 0.77 3.43%
P/EPS 8.40 9.19 8.10 8.04 7.44 8.05 7.25 10.32%
EY 11.91 10.89 12.34 12.44 13.44 12.42 13.79 -9.31%
DY 6.91 7.99 8.97 8.71 8.82 0.00 8.29 -11.44%
P/NAPS 1.16 1.14 1.09 1.11 1.12 1.16 1.41 -12.21%

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