[PIE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.44%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 348,816 349,650 287,203 225,902 291,784 280,949 277,564 3.87%
PBT 44,215 46,202 31,132 33,204 43,503 44,097 32,953 5.01%
Tax -9,866 -8,975 -5,469 -7,922 -9,567 -8,506 -6,791 6.41%
NP 34,349 37,227 25,663 25,282 33,936 35,591 26,162 4.63%
-
NP to SH 34,349 37,227 25,663 25,282 33,936 35,591 26,162 4.63%
-
Tax Rate 22.31% 19.43% 17.57% 23.86% 21.99% 19.29% 20.61% -
Total Cost 314,467 312,423 261,540 200,620 257,848 245,358 251,402 3.79%
-
Net Worth 265,503 248,898 233,590 222,681 211,859 191,605 169,129 7.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 24,950 22,394 22,399 22,396 23,042 16,280 11,233 14.21%
Div Payout % 72.64% 60.16% 87.28% 88.59% 67.90% 45.74% 42.94% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 265,503 248,898 233,590 222,681 211,859 191,605 169,129 7.79%
NOSH 63,976 63,984 63,997 63,988 64,006 62,616 62,409 0.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.85% 10.65% 8.94% 11.19% 11.63% 12.67% 9.43% -
ROE 12.94% 14.96% 10.99% 11.35% 16.02% 18.58% 15.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 545.22 546.46 448.77 353.03 455.87 448.68 444.75 3.44%
EPS 53.69 58.19 40.10 39.51 53.02 56.84 41.92 4.20%
DPS 39.00 35.00 35.00 35.00 36.00 26.00 18.00 13.74%
NAPS 4.15 3.89 3.65 3.48 3.31 3.06 2.71 7.35%
Adjusted Per Share Value based on latest NOSH - 63,970
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 90.83 91.04 74.78 58.82 75.98 73.16 72.27 3.87%
EPS 8.94 9.69 6.68 6.58 8.84 9.27 6.81 4.63%
DPS 6.50 5.83 5.83 5.83 6.00 4.24 2.93 14.18%
NAPS 0.6913 0.6481 0.6082 0.5798 0.5517 0.4989 0.4404 7.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.32 3.92 3.95 4.20 3.78 5.95 3.00 -
P/RPS 0.79 0.72 0.88 1.19 0.83 1.33 0.67 2.78%
P/EPS 8.05 6.74 9.85 10.63 7.13 10.47 7.16 1.97%
EY 12.43 14.84 10.15 9.41 14.03 9.55 13.97 -1.92%
DY 9.03 8.93 8.86 8.33 9.52 4.37 6.00 7.04%
P/NAPS 1.04 1.01 1.08 1.21 1.14 1.94 1.11 -1.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 -
Price 4.35 4.22 3.87 4.00 3.40 5.05 3.20 -
P/RPS 0.80 0.77 0.86 1.13 0.75 1.13 0.72 1.76%
P/EPS 8.10 7.25 9.65 10.12 6.41 8.88 7.63 1.00%
EY 12.34 13.79 10.36 9.88 15.59 11.26 13.10 -0.99%
DY 8.97 8.29 9.04 8.75 10.59 5.15 5.63 8.06%
P/NAPS 1.05 1.08 1.06 1.15 1.03 1.65 1.18 -1.92%

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