[PIE] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 6.93%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 349,650 287,203 225,902 291,784 280,949 277,564 203,681 9.41%
PBT 46,202 31,132 33,204 43,503 44,097 32,953 21,321 13.74%
Tax -8,975 -5,469 -7,922 -9,567 -8,506 -6,791 -4,372 12.72%
NP 37,227 25,663 25,282 33,936 35,591 26,162 16,949 14.00%
-
NP to SH 37,227 25,663 25,282 33,936 35,591 26,162 16,949 14.00%
-
Tax Rate 19.43% 17.57% 23.86% 21.99% 19.29% 20.61% 20.51% -
Total Cost 312,423 261,540 200,620 257,848 245,358 251,402 186,732 8.95%
-
Net Worth 248,898 233,590 222,681 211,859 191,605 169,129 149,586 8.85%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 22,394 22,399 22,396 23,042 16,280 11,233 7,417 20.21%
Div Payout % 60.16% 87.28% 88.59% 67.90% 45.74% 42.94% 43.76% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 248,898 233,590 222,681 211,859 191,605 169,129 149,586 8.85%
NOSH 63,984 63,997 63,988 64,006 62,616 62,409 61,812 0.57%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.65% 8.94% 11.19% 11.63% 12.67% 9.43% 8.32% -
ROE 14.96% 10.99% 11.35% 16.02% 18.58% 15.47% 11.33% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 546.46 448.77 353.03 455.87 448.68 444.75 329.51 8.79%
EPS 58.19 40.10 39.51 53.02 56.84 41.92 27.42 13.35%
DPS 35.00 35.00 35.00 36.00 26.00 18.00 12.00 19.52%
NAPS 3.89 3.65 3.48 3.31 3.06 2.71 2.42 8.22%
Adjusted Per Share Value based on latest NOSH - 64,005
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 91.04 74.78 58.82 75.98 73.16 72.27 53.04 9.41%
EPS 9.69 6.68 6.58 8.84 9.27 6.81 4.41 14.01%
DPS 5.83 5.83 5.83 6.00 4.24 2.93 1.93 20.22%
NAPS 0.6481 0.6082 0.5798 0.5517 0.4989 0.4404 0.3895 8.85%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.92 3.95 4.20 3.78 5.95 3.00 1.90 -
P/RPS 0.72 0.88 1.19 0.83 1.33 0.67 0.58 3.66%
P/EPS 6.74 9.85 10.63 7.13 10.47 7.16 6.93 -0.46%
EY 14.84 10.15 9.41 14.03 9.55 13.97 14.43 0.46%
DY 8.93 8.86 8.33 9.52 4.37 6.00 6.32 5.92%
P/NAPS 1.01 1.08 1.21 1.14 1.94 1.11 0.79 4.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 28/02/06 -
Price 4.22 3.87 4.00 3.40 5.05 3.20 2.13 -
P/RPS 0.77 0.86 1.13 0.75 1.13 0.72 0.65 2.86%
P/EPS 7.25 9.65 10.12 6.41 8.88 7.63 7.77 -1.14%
EY 13.79 10.36 9.88 15.59 11.26 13.10 12.87 1.15%
DY 8.29 9.04 8.75 10.59 5.15 5.63 5.63 6.65%
P/NAPS 1.08 1.06 1.15 1.03 1.65 1.18 0.88 3.47%

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