[PIE] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.53%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 545,190 379,844 342,824 332,342 283,490 197,086 298,328 10.56%
PBT 43,806 40,488 36,662 34,538 28,588 30,888 41,296 0.98%
Tax -9,766 -10,316 -8,328 -7,746 -6,082 -5,904 -9,946 -0.30%
NP 34,040 30,172 28,334 26,792 22,506 24,984 31,350 1.38%
-
NP to SH 34,040 30,172 28,334 26,792 22,506 24,984 31,350 1.38%
-
Tax Rate 22.29% 25.48% 22.72% 22.43% 21.27% 19.11% 24.08% -
Total Cost 511,150 349,672 314,490 305,550 260,984 172,102 266,978 11.42%
-
Net Worth 292,363 266,148 251,473 228,462 216,354 208,626 193,297 7.13%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 30,694 40,945 49,910 44,796 44,807 44,797 46,084 -6.54%
Div Payout % 90.17% 135.71% 176.15% 167.20% 199.09% 179.30% 147.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 292,363 266,148 251,473 228,462 216,354 208,626 193,297 7.13%
NOSH 76,735 63,977 63,988 63,995 64,010 63,995 64,005 3.06%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.24% 7.94% 8.26% 8.06% 7.94% 12.68% 10.51% -
ROE 11.64% 11.34% 11.27% 11.73% 10.40% 11.98% 16.22% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 710.48 593.71 535.76 519.32 442.88 307.97 466.10 7.27%
EPS 44.36 47.16 44.28 41.88 35.16 39.04 48.98 -1.63%
DPS 40.00 64.00 78.00 70.00 70.00 70.00 72.00 -9.32%
NAPS 3.81 4.16 3.93 3.57 3.38 3.26 3.02 3.94%
Adjusted Per Share Value based on latest NOSH - 63,993
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 141.96 98.91 89.27 86.54 73.82 51.32 77.68 10.56%
EPS 8.86 7.86 7.38 6.98 5.86 6.51 8.16 1.38%
DPS 7.99 10.66 13.00 11.66 11.67 11.66 12.00 -6.55%
NAPS 0.7613 0.693 0.6548 0.5949 0.5634 0.5432 0.5033 7.13%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.95 4.39 4.32 3.79 4.11 4.04 4.92 -
P/RPS 0.98 0.74 0.81 0.73 0.93 1.31 1.06 -1.29%
P/EPS 15.67 9.31 9.76 9.05 11.69 10.35 10.04 7.69%
EY 6.38 10.74 10.25 11.05 8.55 9.66 9.96 -7.15%
DY 5.76 14.58 18.06 18.47 17.03 17.33 14.63 -14.38%
P/NAPS 1.82 1.06 1.10 1.06 1.22 1.24 1.63 1.85%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 15/08/14 16/08/13 10/08/12 05/08/11 06/08/10 10/08/09 08/08/08 -
Price 6.92 4.63 4.42 3.75 4.16 4.24 4.86 -
P/RPS 0.97 0.78 0.82 0.72 0.94 1.38 1.04 -1.15%
P/EPS 15.60 9.82 9.98 8.96 11.83 10.86 9.92 7.83%
EY 6.41 10.19 10.02 11.16 8.45 9.21 10.08 -7.26%
DY 5.78 13.82 17.65 18.67 16.83 16.51 14.81 -14.50%
P/NAPS 1.82 1.11 1.12 1.05 1.23 1.30 1.61 2.06%

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