[PIE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.48%
YoY- -20.31%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 342,824 332,342 283,490 197,086 298,328 256,344 241,080 6.03%
PBT 36,662 34,538 28,588 30,888 41,296 30,018 21,988 8.88%
Tax -8,328 -7,746 -6,082 -5,904 -9,946 -6,260 -5,016 8.80%
NP 28,334 26,792 22,506 24,984 31,350 23,758 16,972 8.90%
-
NP to SH 28,334 26,792 22,506 24,984 31,350 23,758 16,972 8.90%
-
Tax Rate 22.72% 22.43% 21.27% 19.11% 24.08% 20.85% 22.81% -
Total Cost 314,490 305,550 260,984 172,102 266,978 232,586 224,108 5.80%
-
Net Worth 251,473 228,462 216,354 208,626 193,297 166,057 149,973 8.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 49,910 44,796 44,807 44,797 46,084 32,340 22,496 14.18%
Div Payout % 176.15% 167.20% 199.09% 179.30% 147.00% 136.13% 132.55% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 251,473 228,462 216,354 208,626 193,297 166,057 149,973 8.98%
NOSH 63,988 63,995 64,010 63,995 64,005 62,193 62,488 0.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.26% 8.06% 7.94% 12.68% 10.51% 9.27% 7.04% -
ROE 11.27% 11.73% 10.40% 11.98% 16.22% 14.31% 11.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 535.76 519.32 442.88 307.97 466.10 412.17 385.80 5.62%
EPS 44.28 41.88 35.16 39.04 48.98 38.20 27.16 8.47%
DPS 78.00 70.00 70.00 70.00 72.00 52.00 36.00 13.74%
NAPS 3.93 3.57 3.38 3.26 3.02 2.67 2.40 8.55%
Adjusted Per Share Value based on latest NOSH - 63,967
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 89.27 86.54 73.82 51.32 77.68 66.75 62.77 6.03%
EPS 7.38 6.98 5.86 6.51 8.16 6.19 4.42 8.91%
DPS 13.00 11.66 11.67 11.66 12.00 8.42 5.86 14.18%
NAPS 0.6548 0.5949 0.5634 0.5432 0.5033 0.4324 0.3905 8.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.32 3.79 4.11 4.04 4.92 3.78 2.48 -
P/RPS 0.81 0.73 0.93 1.31 1.06 0.92 0.64 4.00%
P/EPS 9.76 9.05 11.69 10.35 10.04 9.90 9.13 1.11%
EY 10.25 11.05 8.55 9.66 9.96 10.11 10.95 -1.09%
DY 18.06 18.47 17.03 17.33 14.63 13.76 14.52 3.69%
P/NAPS 1.10 1.06 1.22 1.24 1.63 1.42 1.03 1.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 10/08/12 05/08/11 06/08/10 10/08/09 08/08/08 06/08/07 07/08/06 -
Price 4.42 3.75 4.16 4.24 4.86 3.74 2.39 -
P/RPS 0.82 0.72 0.94 1.38 1.04 0.91 0.62 4.76%
P/EPS 9.98 8.96 11.83 10.86 9.92 9.79 8.80 2.11%
EY 10.02 11.16 8.45 9.21 10.08 10.21 11.36 -2.06%
DY 17.65 18.67 16.83 16.51 14.81 13.90 15.06 2.67%
P/NAPS 1.12 1.05 1.23 1.30 1.61 1.40 1.00 1.90%

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