[PIE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.65%
YoY- -18.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 287,202 282,757 269,103 249,348 225,902 230,308 241,162 12.31%
PBT 31,132 30,957 32,054 35,062 33,205 35,492 38,298 -12.86%
Tax -5,469 -7,233 -8,012 -8,858 -7,923 -7,377 -7,545 -19.26%
NP 25,663 23,724 24,042 26,204 25,282 28,115 30,753 -11.33%
-
NP to SH 25,663 23,724 24,042 26,204 25,282 28,115 30,753 -11.33%
-
Tax Rate 17.57% 23.36% 25.00% 25.26% 23.86% 20.78% 19.70% -
Total Cost 261,539 259,033 245,061 223,144 200,620 202,193 210,409 15.56%
-
Net Worth 233,509 222,114 216,213 228,399 222,616 213,713 208,533 7.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,388 22,388 22,388 22,388 22,388 22,388 22,388 0.00%
Div Payout % 87.24% 94.37% 93.12% 85.44% 88.56% 79.63% 72.80% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 233,509 222,114 216,213 228,399 222,616 213,713 208,533 7.81%
NOSH 63,975 64,009 63,968 63,977 63,970 63,986 63,967 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.94% 8.39% 8.93% 10.51% 11.19% 12.21% 12.75% -
ROE 10.99% 10.68% 11.12% 11.47% 11.36% 13.16% 14.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 448.93 441.74 420.68 389.74 353.14 359.93 377.01 12.30%
EPS 40.11 37.06 37.58 40.96 39.52 43.94 48.08 -11.35%
DPS 35.00 35.00 35.00 35.00 35.00 35.00 35.00 0.00%
NAPS 3.65 3.47 3.38 3.57 3.48 3.34 3.26 7.80%
Adjusted Per Share Value based on latest NOSH - 63,977
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.78 73.63 70.07 64.93 58.82 59.97 62.80 12.30%
EPS 6.68 6.18 6.26 6.82 6.58 7.32 8.01 -11.37%
DPS 5.83 5.83 5.83 5.83 5.83 5.83 5.83 0.00%
NAPS 0.608 0.5784 0.563 0.5947 0.5797 0.5565 0.543 7.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.95 4.04 4.11 4.20 4.20 4.29 4.04 -
P/RPS 0.88 0.91 0.98 1.08 1.19 1.19 1.07 -12.18%
P/EPS 9.85 10.90 10.94 10.25 10.63 9.76 8.40 11.16%
EY 10.16 9.17 9.14 9.75 9.41 10.24 11.90 -9.97%
DY 8.86 8.66 8.52 8.33 8.33 8.16 8.66 1.52%
P/NAPS 1.08 1.16 1.22 1.18 1.21 1.28 1.24 -8.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 12/11/10 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 -
Price 3.87 4.04 4.16 4.48 4.00 4.26 4.24 -
P/RPS 0.86 0.91 0.99 1.15 1.13 1.18 1.12 -16.10%
P/EPS 9.65 10.90 11.07 10.94 10.12 9.70 8.82 6.16%
EY 10.37 9.17 9.03 9.14 9.88 10.31 11.34 -5.77%
DY 9.04 8.66 8.41 7.81 8.75 8.22 8.25 6.26%
P/NAPS 1.06 1.16 1.23 1.25 1.15 1.28 1.30 -12.68%

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