[PIE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.25%
YoY- 55.14%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 348,816 345,124 354,891 353,586 349,650 334,359 311,629 7.76%
PBT 44,215 44,597 47,265 46,822 46,203 38,426 34,107 18.79%
Tax -9,866 -8,962 -9,268 -9,128 -8,976 -6,957 -6,301 34.65%
NP 34,349 35,635 37,997 37,694 37,227 31,469 27,806 15.05%
-
NP to SH 34,349 35,635 37,997 37,694 37,227 31,469 27,806 15.05%
-
Tax Rate 22.31% 20.10% 19.61% 19.50% 19.43% 18.10% 18.47% -
Total Cost 314,467 309,489 316,894 315,892 312,423 302,890 283,823 7.04%
-
Net Worth 255,880 257,129 251,380 261,164 191,956 239,230 228,457 7.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 24,946 24,946 24,946 - 22,399 22,399 22,399 7.40%
Div Payout % 72.63% 70.00% 65.65% - 60.17% 71.18% 80.56% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 255,880 257,129 251,380 261,164 191,956 239,230 228,457 7.81%
NOSH 63,970 63,962 63,964 64,010 63,985 63,965 63,993 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.85% 10.33% 10.71% 10.66% 10.65% 9.41% 8.92% -
ROE 13.42% 13.86% 15.12% 14.43% 19.39% 13.15% 12.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 545.28 539.57 554.83 552.38 546.45 522.72 486.97 7.79%
EPS 53.70 55.71 59.40 58.89 58.18 49.20 43.45 15.09%
DPS 39.00 39.00 39.00 0.00 35.00 35.00 35.00 7.44%
NAPS 4.00 4.02 3.93 4.08 3.00 3.74 3.57 7.83%
Adjusted Per Share Value based on latest NOSH - 64,010
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.43 87.49 89.97 89.64 88.64 84.76 79.00 7.77%
EPS 8.71 9.03 9.63 9.56 9.44 7.98 7.05 15.06%
DPS 6.32 6.32 6.32 0.00 5.68 5.68 5.68 7.34%
NAPS 0.6487 0.6518 0.6373 0.6621 0.4866 0.6065 0.5792 7.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.32 4.45 4.32 4.89 3.92 3.35 3.79 -
P/RPS 0.79 0.82 0.78 0.89 0.72 0.64 0.78 0.84%
P/EPS 8.05 7.99 7.27 8.30 6.74 6.81 8.72 -5.16%
EY 12.43 12.52 13.75 12.04 14.84 14.69 11.46 5.54%
DY 9.03 8.76 9.03 0.00 8.93 10.45 9.23 -1.44%
P/NAPS 1.08 1.11 1.10 1.20 1.31 0.90 1.06 1.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 -
Price 4.35 4.48 4.42 4.74 4.22 3.53 3.75 -
P/RPS 0.80 0.83 0.80 0.86 0.77 0.68 0.77 2.56%
P/EPS 8.10 8.04 7.44 8.05 7.25 7.18 8.63 -4.11%
EY 12.34 12.44 13.44 12.42 13.79 13.94 11.59 4.24%
DY 8.97 8.71 8.82 0.00 8.29 9.92 9.33 -2.57%
P/NAPS 1.09 1.11 1.12 1.16 1.41 0.94 1.05 2.51%

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