[PIE] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 18.3%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 345,124 354,891 353,586 349,650 334,359 311,629 293,885 11.27%
PBT 44,597 47,265 46,822 46,203 38,426 34,107 28,930 33.34%
Tax -8,962 -9,268 -9,128 -8,976 -6,957 -6,301 -4,633 55.06%
NP 35,635 37,997 37,694 37,227 31,469 27,806 24,297 28.99%
-
NP to SH 35,635 37,997 37,694 37,227 31,469 27,806 24,297 28.99%
-
Tax Rate 20.10% 19.61% 19.50% 19.43% 18.10% 18.47% 16.01% -
Total Cost 309,489 316,894 315,892 312,423 302,890 283,823 269,588 9.61%
-
Net Worth 257,129 251,380 261,164 191,956 239,230 228,457 238,071 5.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 24,946 24,946 - 22,399 22,399 22,399 44,788 -32.23%
Div Payout % 70.00% 65.65% - 60.17% 71.18% 80.56% 184.34% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 257,129 251,380 261,164 191,956 239,230 228,457 238,071 5.25%
NOSH 63,962 63,964 64,010 63,985 63,965 63,993 63,997 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.33% 10.71% 10.66% 10.65% 9.41% 8.92% 8.27% -
ROE 13.86% 15.12% 14.43% 19.39% 13.15% 12.17% 10.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 539.57 554.83 552.38 546.45 522.72 486.97 459.21 11.31%
EPS 55.71 59.40 58.89 58.18 49.20 43.45 37.97 29.03%
DPS 39.00 39.00 0.00 35.00 35.00 35.00 70.00 -32.21%
NAPS 4.02 3.93 4.08 3.00 3.74 3.57 3.72 5.29%
Adjusted Per Share Value based on latest NOSH - 63,985
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 89.87 92.41 92.07 91.04 87.06 81.14 76.52 11.28%
EPS 9.28 9.89 9.82 9.69 8.19 7.24 6.33 28.96%
DPS 6.50 6.50 0.00 5.83 5.83 5.83 11.66 -32.19%
NAPS 0.6695 0.6546 0.68 0.4998 0.6229 0.5949 0.6199 5.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.45 4.32 4.89 3.92 3.35 3.79 4.26 -
P/RPS 0.82 0.78 0.89 0.72 0.64 0.78 0.93 -8.02%
P/EPS 7.99 7.27 8.30 6.74 6.81 8.72 11.22 -20.20%
EY 12.52 13.75 12.04 14.84 14.69 11.46 8.91 25.37%
DY 8.76 9.03 0.00 8.93 10.45 9.23 16.43 -34.17%
P/NAPS 1.11 1.10 1.20 1.31 0.90 1.06 1.15 -2.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 -
Price 4.48 4.42 4.74 4.22 3.53 3.75 4.26 -
P/RPS 0.83 0.80 0.86 0.77 0.68 0.77 0.93 -7.28%
P/EPS 8.04 7.44 8.05 7.25 7.18 8.63 11.22 -19.87%
EY 12.44 13.44 12.42 13.79 13.94 11.59 8.91 24.84%
DY 8.71 8.82 0.00 8.29 9.92 9.33 16.43 -34.42%
P/NAPS 1.11 1.12 1.16 1.41 0.94 1.05 1.15 -2.32%

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