[PIE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.04%
YoY- 40.67%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 291,783 298,268 301,941 300,861 280,949 286,246 285,196 1.52%
PBT 43,501 47,728 49,736 47,715 44,097 40,042 36,968 11.40%
Tax -9,566 -9,726 -10,349 -9,262 -8,506 -8,050 -7,413 18.43%
NP 33,935 38,002 39,387 38,453 35,591 31,992 29,555 9.60%
-
NP to SH 33,935 38,002 39,387 38,453 35,591 31,992 29,555 9.60%
-
Tax Rate 21.99% 20.38% 20.81% 19.41% 19.29% 20.10% 20.05% -
Total Cost 257,848 260,266 262,554 262,408 245,358 254,254 255,641 0.57%
-
Net Worth 211,856 202,240 193,212 204,101 194,402 176,375 166,769 17.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 23,031 23,031 23,031 16,239 16,239 16,239 16,239 26.09%
Div Payout % 67.87% 60.61% 58.48% 42.23% 45.63% 50.76% 54.95% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,856 202,240 193,212 204,101 194,402 176,375 166,769 17.21%
NOSH 64,005 64,000 63,977 63,981 63,530 62,544 62,460 1.63%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.63% 12.74% 13.04% 12.78% 12.67% 11.18% 10.36% -
ROE 16.02% 18.79% 20.39% 18.84% 18.31% 18.14% 17.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 455.87 466.04 471.95 470.23 442.23 457.67 456.60 -0.10%
EPS 53.02 59.38 61.56 60.10 56.02 51.15 47.32 7.84%
DPS 36.00 36.00 36.00 25.38 25.56 26.00 26.00 24.10%
NAPS 3.31 3.16 3.02 3.19 3.06 2.82 2.67 15.32%
Adjusted Per Share Value based on latest NOSH - 63,981
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 75.98 77.67 78.62 78.34 73.16 74.54 74.26 1.53%
EPS 8.84 9.90 10.26 10.01 9.27 8.33 7.70 9.59%
DPS 6.00 6.00 6.00 4.23 4.23 4.23 4.23 26.10%
NAPS 0.5516 0.5266 0.5031 0.5315 0.5062 0.4593 0.4342 17.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.78 4.30 4.92 5.10 5.95 3.92 3.78 -
P/RPS 0.83 0.92 1.04 1.08 1.35 0.86 0.83 0.00%
P/EPS 7.13 7.24 7.99 8.49 10.62 7.66 7.99 -7.27%
EY 14.03 13.81 12.51 11.78 9.42 13.05 12.52 7.84%
DY 9.52 8.37 7.32 4.98 4.30 6.63 6.88 24.05%
P/NAPS 1.14 1.36 1.63 1.60 1.94 1.39 1.42 -13.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 14/11/08 08/08/08 23/05/08 25/02/08 19/11/07 06/08/07 -
Price 3.40 3.12 4.86 5.80 5.05 5.05 3.74 -
P/RPS 0.75 0.67 1.03 1.23 1.14 1.10 0.82 -5.74%
P/EPS 6.41 5.25 7.89 9.65 9.01 9.87 7.90 -12.95%
EY 15.59 19.03 12.67 10.36 11.09 10.13 12.65 14.87%
DY 10.59 11.54 7.41 4.38 5.06 5.15 6.95 32.24%
P/NAPS 1.03 0.99 1.61 1.82 1.65 1.79 1.40 -18.42%

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