[PIE] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 25.59%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 561,727 449,027 348,816 349,650 287,203 225,902 291,784 11.52%
PBT 50,773 49,231 44,215 46,202 31,132 33,204 43,503 2.60%
Tax -12,263 -11,199 -9,866 -8,975 -5,469 -7,922 -9,567 4.22%
NP 38,510 38,032 34,349 37,227 25,663 25,282 33,936 2.12%
-
NP to SH 38,510 38,032 34,349 37,227 25,663 25,282 33,936 2.12%
-
Tax Rate 24.15% 22.75% 22.31% 19.43% 17.57% 23.86% 21.99% -
Total Cost 523,217 410,995 314,467 312,423 261,540 200,620 257,848 12.51%
-
Net Worth 317,853 287,830 265,503 248,898 233,590 222,681 211,859 6.99%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 15,355 20,467 24,950 22,394 22,399 22,396 23,042 -6.53%
Div Payout % 39.87% 53.82% 72.64% 60.16% 87.28% 88.59% 67.90% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 317,853 287,830 265,503 248,898 233,590 222,681 211,859 6.99%
NOSH 76,776 63,962 63,976 63,984 63,997 63,988 64,006 3.07%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.86% 8.47% 9.85% 10.65% 8.94% 11.19% 11.63% -
ROE 12.12% 13.21% 12.94% 14.96% 10.99% 11.35% 16.02% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 731.64 702.02 545.22 546.46 448.77 353.03 455.87 8.19%
EPS 50.00 59.46 53.69 58.19 40.10 39.51 53.02 -0.97%
DPS 20.00 32.00 39.00 35.00 35.00 35.00 36.00 -9.32%
NAPS 4.14 4.50 4.15 3.89 3.65 3.48 3.31 3.79%
Adjusted Per Share Value based on latest NOSH - 63,985
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 146.27 116.92 90.83 91.04 74.78 58.82 75.98 11.52%
EPS 10.03 9.90 8.94 9.69 6.68 6.58 8.84 2.12%
DPS 4.00 5.33 6.50 5.83 5.83 5.83 6.00 -6.53%
NAPS 0.8277 0.7495 0.6913 0.6481 0.6082 0.5798 0.5517 6.99%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 5.88 6.96 4.32 3.92 3.95 4.20 3.78 -
P/RPS 0.80 0.99 0.79 0.72 0.88 1.19 0.83 -0.61%
P/EPS 11.72 11.71 8.05 6.74 9.85 10.63 7.13 8.63%
EY 8.53 8.54 12.43 14.84 10.15 9.41 14.03 -7.95%
DY 3.40 4.60 9.03 8.93 8.86 8.33 9.52 -15.76%
P/NAPS 1.42 1.55 1.04 1.01 1.08 1.21 1.14 3.72%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 22/02/13 24/02/12 28/02/11 25/02/10 27/02/09 -
Price 7.02 8.14 4.35 4.22 3.87 4.00 3.40 -
P/RPS 0.96 1.16 0.80 0.77 0.86 1.13 0.75 4.19%
P/EPS 14.00 13.69 8.10 7.25 9.65 10.12 6.41 13.89%
EY 7.15 7.30 12.34 13.79 10.36 9.88 15.59 -12.17%
DY 2.85 3.93 8.97 8.29 9.04 8.75 10.59 -19.64%
P/NAPS 1.70 1.81 1.05 1.08 1.06 1.15 1.03 8.70%

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