[PIE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.21%
YoY- -16.34%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 225,902 230,308 241,162 258,676 291,783 298,268 301,941 -17.54%
PBT 33,205 35,492 38,298 40,153 43,501 47,728 49,736 -23.55%
Tax -7,923 -7,377 -7,545 -7,985 -9,566 -9,726 -10,349 -16.27%
NP 25,282 28,115 30,753 32,168 33,935 38,002 39,387 -25.52%
-
NP to SH 25,282 28,115 30,753 32,168 33,935 38,002 39,387 -25.52%
-
Tax Rate 23.86% 20.78% 19.70% 19.89% 21.99% 20.38% 20.81% -
Total Cost 200,620 202,193 210,409 226,508 257,848 260,266 262,554 -16.37%
-
Net Worth 222,616 213,713 208,533 218,135 211,856 202,240 193,212 9.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,388 22,388 22,388 23,031 23,031 23,031 23,031 -1.86%
Div Payout % 88.56% 79.63% 72.80% 71.60% 67.87% 60.61% 58.48% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 222,616 213,713 208,533 218,135 211,856 202,240 193,212 9.87%
NOSH 63,970 63,986 63,967 63,969 64,005 64,000 63,977 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.19% 12.21% 12.75% 12.44% 11.63% 12.74% 13.04% -
ROE 11.36% 13.16% 14.75% 14.75% 16.02% 18.79% 20.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 353.14 359.93 377.01 404.37 455.87 466.04 471.95 -17.53%
EPS 39.52 43.94 48.08 50.29 53.02 59.38 61.56 -25.52%
DPS 35.00 35.00 35.00 36.00 36.00 36.00 36.00 -1.85%
NAPS 3.48 3.34 3.26 3.41 3.31 3.16 3.02 9.88%
Adjusted Per Share Value based on latest NOSH - 63,969
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.82 59.97 62.80 67.36 75.98 77.67 78.62 -17.54%
EPS 6.58 7.32 8.01 8.38 8.84 9.90 10.26 -25.57%
DPS 5.83 5.83 5.83 6.00 6.00 6.00 6.00 -1.89%
NAPS 0.5797 0.5565 0.543 0.568 0.5516 0.5266 0.5031 9.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.20 4.29 4.04 3.84 3.78 4.30 4.92 -
P/RPS 1.19 1.19 1.07 0.95 0.83 0.92 1.04 9.37%
P/EPS 10.63 9.76 8.40 7.64 7.13 7.24 7.99 20.90%
EY 9.41 10.24 11.90 13.10 14.03 13.81 12.51 -17.24%
DY 8.33 8.16 8.66 9.38 9.52 8.37 7.32 8.97%
P/NAPS 1.21 1.28 1.24 1.13 1.14 1.36 1.63 -17.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 -
Price 4.00 4.26 4.24 4.48 3.40 3.12 4.86 -
P/RPS 1.13 1.18 1.12 1.11 0.75 0.67 1.03 6.35%
P/EPS 10.12 9.70 8.82 8.91 6.41 5.25 7.89 17.99%
EY 9.88 10.31 11.34 11.22 15.59 19.03 12.67 -15.24%
DY 8.75 8.22 8.25 8.04 10.59 11.54 7.41 11.68%
P/NAPS 1.15 1.28 1.30 1.31 1.03 0.99 1.61 -20.04%

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