[PIE] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -17.11%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 379,844 342,824 332,342 283,490 197,086 298,328 256,344 6.76%
PBT 40,488 36,662 34,538 28,588 30,888 41,296 30,018 5.10%
Tax -10,316 -8,328 -7,746 -6,082 -5,904 -9,946 -6,260 8.67%
NP 30,172 28,334 26,792 22,506 24,984 31,350 23,758 4.05%
-
NP to SH 30,172 28,334 26,792 22,506 24,984 31,350 23,758 4.05%
-
Tax Rate 25.48% 22.72% 22.43% 21.27% 19.11% 24.08% 20.85% -
Total Cost 349,672 314,490 305,550 260,984 172,102 266,978 232,586 7.02%
-
Net Worth 266,148 251,473 228,462 216,354 208,626 193,297 166,057 8.17%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 40,945 49,910 44,796 44,807 44,797 46,084 32,340 4.00%
Div Payout % 135.71% 176.15% 167.20% 199.09% 179.30% 147.00% 136.13% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 266,148 251,473 228,462 216,354 208,626 193,297 166,057 8.17%
NOSH 63,977 63,988 63,995 64,010 63,995 64,005 62,193 0.47%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.94% 8.26% 8.06% 7.94% 12.68% 10.51% 9.27% -
ROE 11.34% 11.27% 11.73% 10.40% 11.98% 16.22% 14.31% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 593.71 535.76 519.32 442.88 307.97 466.10 412.17 6.26%
EPS 47.16 44.28 41.88 35.16 39.04 48.98 38.20 3.57%
DPS 64.00 78.00 70.00 70.00 70.00 72.00 52.00 3.51%
NAPS 4.16 3.93 3.57 3.38 3.26 3.02 2.67 7.66%
Adjusted Per Share Value based on latest NOSH - 63,968
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 98.91 89.27 86.54 73.82 51.32 77.68 66.75 6.76%
EPS 7.86 7.38 6.98 5.86 6.51 8.16 6.19 4.05%
DPS 10.66 13.00 11.66 11.67 11.66 12.00 8.42 4.00%
NAPS 0.693 0.6548 0.5949 0.5634 0.5432 0.5033 0.4324 8.17%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.39 4.32 3.79 4.11 4.04 4.92 3.78 -
P/RPS 0.74 0.81 0.73 0.93 1.31 1.06 0.92 -3.56%
P/EPS 9.31 9.76 9.05 11.69 10.35 10.04 9.90 -1.01%
EY 10.74 10.25 11.05 8.55 9.66 9.96 10.11 1.01%
DY 14.58 18.06 18.47 17.03 17.33 14.63 13.76 0.96%
P/NAPS 1.06 1.10 1.06 1.22 1.24 1.63 1.42 -4.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/08/13 10/08/12 05/08/11 06/08/10 10/08/09 08/08/08 06/08/07 -
Price 4.63 4.42 3.75 4.16 4.24 4.86 3.74 -
P/RPS 0.78 0.82 0.72 0.94 1.38 1.04 0.91 -2.53%
P/EPS 9.82 9.98 8.96 11.83 10.86 9.92 9.79 0.05%
EY 10.19 10.02 11.16 8.45 9.21 10.08 10.21 -0.03%
DY 13.82 17.65 18.67 16.83 16.51 14.81 13.90 -0.09%
P/NAPS 1.11 1.12 1.05 1.23 1.30 1.61 1.40 -3.79%

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