[PIE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -10.7%

YoY- -4.65%

Quarter Report

Interim Financial Report(Q4-2008).pdf

Latest QR

Upcoming QR

PIE's Result

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	230,308	241,162	258,676	291,783	298,268	301,941	300,861	-16.30%
YoY %	-4.50%	-6.77%	-11.35%	-2.17%	-1.22%	0.36%	-	-
Horiz. %	76.55%	80.16%	85.98%	96.98%	99.14%	100.36%	100.00%	-
PBT	35,492	38,298	40,153	43,501	47,728	49,736	47,715	-17.89%
YoY %	-7.33%	-4.62%	-7.70%	-8.86%	-4.04%	4.24%	-	-
Horiz. %	74.38%	80.26%	84.15%	91.17%	100.03%	104.24%	100.00%	-
Tax	-7,377	-7,545	-7,985	-9,566	-9,726	-10,349	-9,262	-14.06%
YoY %	2.23%	5.51%	16.53%	1.65%	6.02%	-11.74%	-	-
Horiz. %	79.65%	81.46%	86.21%	103.28%	105.01%	111.74%	100.00%	-
NP	28,115	30,753	32,168	33,935	38,002	39,387	38,453	-18.82%
YoY %	-8.58%	-4.40%	-5.21%	-10.70%	-3.52%	2.43%	-	-
Horiz. %	73.12%	79.98%	83.66%	88.25%	98.83%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,115	30,753	32,168	33,935	38,002	39,387	38,453	-18.82%
YoY %	-8.58%	-4.40%	-5.21%	-10.70%	-3.52%	2.43%	-	-
Horiz. %	73.12%	79.98%	83.66%	88.25%	98.83%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.78%	19.70%	19.89%	21.99%	20.38%	20.81%	19.41%	-
YoY %	5.48%	-0.96%	-9.55%	7.90%	-2.07%	7.21%	-	-
Horiz. %	107.06%	101.49%	102.47%	113.29%	105.00%	107.21%	100.00%	-
Total Cost	202,193	210,409	226,508	257,848	260,266	262,554	262,408	-15.93%
YoY %	-3.90%	-7.11%	-12.15%	-0.93%	-0.87%	0.06%	-	-
Horiz. %	77.05%	80.18%	86.32%	98.26%	99.18%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,713	208,533	218,135	211,856	202,240	193,212	204,101	3.11%
YoY %	2.48%	-4.40%	2.96%	4.75%	4.67%	-5.34%	-	-
Horiz. %	104.71%	102.17%	106.88%	103.80%	99.09%	94.66%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	22,388	22,388	23,031	23,031	23,031	23,031	16,239	23.84%
YoY %	0.00%	-2.79%	0.00%	0.00%	0.00%	41.83%	-	-
Horiz. %	137.87%	137.87%	141.83%	141.83%	141.83%	141.83%	100.00%	-
Div Payout %	79.63%	72.80%	71.60%	67.87%	60.61%	58.48%	42.23%	-
YoY %	9.38%	1.68%	5.50%	11.98%	3.64%	38.48%	-	-
Horiz. %	188.56%	172.39%	169.55%	160.72%	143.52%	138.48%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	213,713	208,533	218,135	211,856	202,240	193,212	204,101	3.11%
YoY %	2.48%	-4.40%	2.96%	4.75%	4.67%	-5.34%	-	-
Horiz. %	104.71%	102.17%	106.88%	103.80%	99.09%	94.66%	100.00%	-
NOSH	63,986	63,967	63,969	64,005	64,000	63,977	63,981	0.00%
YoY %	0.03%	-0.00%	-0.06%	0.01%	0.04%	-0.01%	-	-
Horiz. %	100.01%	99.98%	99.98%	100.04%	100.03%	99.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	12.21%	12.75%	12.44%	11.63%	12.74%	13.04%	12.78%	-
YoY %	-4.24%	2.49%	6.96%	-8.71%	-2.30%	2.03%	-	-
Horiz. %	95.54%	99.77%	97.34%	91.00%	99.69%	102.03%	100.00%	-
ROE	13.16%	14.75%	14.75%	16.02%	18.79%	20.39%	18.84%	-
YoY %	-10.78%	0.00%	-7.93%	-14.74%	-7.85%	8.23%	-	-
Horiz. %	69.85%	78.29%	78.29%	85.03%	99.73%	108.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	359.93	377.01	404.37	455.87	466.04	471.95	470.23	-16.30%
YoY %	-4.53%	-6.77%	-11.30%	-2.18%	-1.25%	0.37%	-	-
Horiz. %	76.54%	80.18%	85.99%	96.95%	99.11%	100.37%	100.00%	-
EPS	43.94	48.08	50.29	53.02	59.38	61.56	60.10	-18.82%
YoY %	-8.61%	-4.39%	-5.15%	-10.71%	-3.54%	2.43%	-	-
Horiz. %	73.11%	80.00%	83.68%	88.22%	98.80%	102.43%	100.00%	-
DPS	35.00	35.00	36.00	36.00	36.00	36.00	25.38	23.86%
YoY %	0.00%	-2.78%	0.00%	0.00%	0.00%	41.84%	-	-
Horiz. %	137.90%	137.90%	141.84%	141.84%	141.84%	141.84%	100.00%	-
NAPS	3.34	3.26	3.41	3.31	3.16	3.02	3.19	3.10%
YoY %	2.45%	-4.40%	3.02%	4.75%	4.64%	-5.33%	-	-
Horiz. %	104.70%	102.19%	106.90%	103.76%	99.06%	94.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 64,005
RPS	59.97	62.80	67.36	75.98	77.67	78.62	78.34	-16.30%
YoY %	-4.51%	-6.77%	-11.35%	-2.18%	-1.21%	0.36%	-	-
Horiz. %	76.55%	80.16%	85.98%	96.99%	99.14%	100.36%	100.00%	-
EPS	7.32	8.01	8.38	8.84	9.90	10.26	10.01	-18.81%
YoY %	-8.61%	-4.42%	-5.20%	-10.71%	-3.51%	2.50%	-	-
Horiz. %	73.13%	80.02%	83.72%	88.31%	98.90%	102.50%	100.00%	-
DPS	5.83	5.83	6.00	6.00	6.00	6.00	4.23	23.82%
YoY %	0.00%	-2.83%	0.00%	0.00%	0.00%	41.84%	-	-
Horiz. %	137.83%	137.83%	141.84%	141.84%	141.84%	141.84%	100.00%	-
NAPS	0.5565	0.543	0.568	0.5516	0.5266	0.5031	0.5315	3.10%
YoY %	2.49%	-4.40%	2.97%	4.75%	4.67%	-5.34%	-	-
Horiz. %	104.70%	102.16%	106.87%	103.78%	99.08%	94.66%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	4.29	4.04	3.84	3.78	4.30	4.92	5.10	-
P/RPS	1.19	1.07	0.95	0.83	0.92	1.04	1.08	6.67%
YoY %	11.21%	12.63%	14.46%	-9.78%	-11.54%	-3.70%	-	-
Horiz. %	110.19%	99.07%	87.96%	76.85%	85.19%	96.30%	100.00%	-
P/EPS	9.76	8.40	7.64	7.13	7.24	7.99	8.49	9.72%
YoY %	16.19%	9.95%	7.15%	-1.52%	-9.39%	-5.89%	-	-
Horiz. %	114.96%	98.94%	89.99%	83.98%	85.28%	94.11%	100.00%	-
EY	10.24	11.90	13.10	14.03	13.81	12.51	11.78	-8.90%
YoY %	-13.95%	-9.16%	-6.63%	1.59%	10.39%	6.20%	-	-
Horiz. %	86.93%	101.02%	111.21%	119.10%	117.23%	106.20%	100.00%	-
DY	8.16	8.66	9.38	9.52	8.37	7.32	4.98	38.94%
YoY %	-5.77%	-7.68%	-1.47%	13.74%	14.34%	46.99%	-	-
Horiz. %	163.86%	173.90%	188.35%	191.16%	168.07%	146.99%	100.00%	-
P/NAPS	1.28	1.24	1.13	1.14	1.36	1.63	1.60	-13.81%
YoY %	3.23%	9.73%	-0.88%	-16.18%	-16.56%	1.87%	-	-
Horiz. %	80.00%	77.50%	70.62%	71.25%	85.00%	101.87%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	06/11/09	10/08/09	22/05/09	27/02/09	14/11/08	08/08/08	23/05/08	-
Price	4.26	4.24	4.48	3.40	3.12	4.86	5.80	-
P/RPS	1.18	1.12	1.11	0.75	0.67	1.03	1.23	-2.72%
YoY %	5.36%	0.90%	48.00%	11.94%	-34.95%	-16.26%	-	-
Horiz. %	95.93%	91.06%	90.24%	60.98%	54.47%	83.74%	100.00%	-
P/EPS	9.70	8.82	8.91	6.41	5.25	7.89	9.65	0.34%
YoY %	9.98%	-1.01%	39.00%	22.10%	-33.46%	-18.24%	-	-
Horiz. %	100.52%	91.40%	92.33%	66.42%	54.40%	81.76%	100.00%	-
EY	10.31	11.34	11.22	15.59	19.03	12.67	10.36	-0.32%
YoY %	-9.08%	1.07%	-28.03%	-18.08%	50.20%	22.30%	-	-
Horiz. %	99.52%	109.46%	108.30%	150.48%	183.69%	122.30%	100.00%	-
DY	8.22	8.25	8.04	10.59	11.54	7.41	4.38	52.08%
YoY %	-0.36%	2.61%	-24.08%	-8.23%	55.74%	69.18%	-	-
Horiz. %	187.67%	188.36%	183.56%	241.78%	263.47%	169.18%	100.00%	-
P/NAPS	1.28	1.30	1.31	1.03	0.99	1.61	1.82	-20.89%
YoY %	-1.54%	-0.76%	27.18%	4.04%	-38.51%	-11.54%	-	-
Horiz. %	70.33%	71.43%	71.98%	56.59%	54.40%	88.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos