[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
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 230,308 241,162 258,676 291,783 298,268 301,941 300,861 -16.30%
PBT 35,492 38,298 40,153 43,501 47,728 49,736 47,715 -17.89%
Tax -7,377 -7,545 -7,985 -9,566 -9,726 -10,349 -9,262 -14.06%
NP 28,115 30,753 32,168 33,935 38,002 39,387 38,453 -18.82%
-
NP to SH 28,115 30,753 32,168 33,935 38,002 39,387 38,453 -18.82%
-
Tax Rate 20.78% 19.70% 19.89% 21.99% 20.38% 20.81% 19.41% -
Total Cost 202,193 210,409 226,508 257,848 260,266 262,554 262,408 -15.93%
-
Net Worth 213,713 208,533 218,135 211,856 202,240 193,212 204,101 3.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 22,388 22,388 23,031 23,031 23,031 23,031 16,239 23.84%
Div Payout % 79.63% 72.80% 71.60% 67.87% 60.61% 58.48% 42.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 213,713 208,533 218,135 211,856 202,240 193,212 204,101 3.11%
NOSH 63,986 63,967 63,969 64,005 64,000 63,977 63,981 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.21% 12.75% 12.44% 11.63% 12.74% 13.04% 12.78% -
ROE 13.16% 14.75% 14.75% 16.02% 18.79% 20.39% 18.84% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 359.93 377.01 404.37 455.87 466.04 471.95 470.23 -16.30%
EPS 43.94 48.08 50.29 53.02 59.38 61.56 60.10 -18.82%
DPS 35.00 35.00 36.00 36.00 36.00 36.00 25.38 23.86%
NAPS 3.34 3.26 3.41 3.31 3.16 3.02 3.19 3.10%
Adjusted Per Share Value based on latest NOSH - 64,005
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.97 62.80 67.36 75.98 77.67 78.62 78.34 -16.30%
EPS 7.32 8.01 8.38 8.84 9.90 10.26 10.01 -18.81%
DPS 5.83 5.83 6.00 6.00 6.00 6.00 4.23 23.82%
NAPS 0.5565 0.543 0.568 0.5516 0.5266 0.5031 0.5315 3.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 9.76 8.40 7.64 7.13 7.24 7.99 8.49 9.72%
EY 10.24 11.90 13.10 14.03 13.81 12.51 11.78 -8.90%
DY 8.16 8.66 9.38 9.52 8.37 7.32 4.98 38.94%
P/NAPS 1.28 1.24 1.13 1.14 1.36 1.63 1.60 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 9.70 8.82 8.91 6.41 5.25 7.89 9.65 0.34%
EY 10.31 11.34 11.22 15.59 19.03 12.67 10.36 -0.32%
DY 8.22 8.25 8.04 10.59 11.54 7.41 4.38 52.08%
P/NAPS 1.28 1.30 1.31 1.03 0.99 1.61 1.82 -20.89%

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