[PIE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.4%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 326,360 320,104 304,360 277,628 183,844 316,272 236,624 5.49%
PBT 28,064 28,748 26,272 35,080 27,652 41,044 26,572 0.91%
Tax -5,924 -5,192 -4,584 -7,928 -4,188 -10,512 -7,488 -3.82%
NP 22,140 23,556 21,688 27,152 23,464 30,532 19,084 2.50%
-
NP to SH 22,140 23,556 21,688 27,152 23,464 30,532 19,084 2.50%
-
Tax Rate 21.11% 18.06% 17.45% 22.60% 15.15% 25.61% 28.18% -
Total Cost 304,220 296,548 282,672 250,476 160,380 285,740 217,540 5.74%
-
Net Worth 273,870 261,164 238,071 228,399 218,135 204,101 172,251 8.02%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 89,596 - - - - -
Div Payout % - - 413.12% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 273,870 261,164 238,071 228,399 218,135 204,101 172,251 8.02%
NOSH 63,988 64,010 63,997 63,977 63,969 63,981 61,961 0.53%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.78% 7.36% 7.13% 9.78% 12.76% 9.65% 8.07% -
ROE 8.08% 9.02% 9.11% 11.89% 10.76% 14.96% 11.08% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 510.03 500.08 475.58 433.95 287.39 494.32 381.89 4.93%
EPS 34.60 36.80 33.88 42.44 36.68 47.72 30.80 1.95%
DPS 0.00 0.00 140.00 0.00 0.00 0.00 0.00 -
NAPS 4.28 4.08 3.72 3.57 3.41 3.19 2.78 7.44%
Adjusted Per Share Value based on latest NOSH - 63,977
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 84.98 83.35 79.25 72.29 47.87 82.35 61.61 5.50%
EPS 5.76 6.13 5.65 7.07 6.11 7.95 4.97 2.48%
DPS 0.00 0.00 23.33 0.00 0.00 0.00 0.00 -
NAPS 0.7131 0.68 0.6199 0.5947 0.568 0.5315 0.4485 8.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.61 4.89 4.26 4.20 3.84 5.10 3.28 -
P/RPS 0.90 0.98 0.90 0.97 1.34 1.03 0.86 0.75%
P/EPS 13.32 13.29 12.57 9.90 10.47 10.69 10.65 3.79%
EY 7.51 7.53 7.96 10.10 9.55 9.36 9.39 -3.65%
DY 0.00 0.00 32.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.20 1.15 1.18 1.13 1.60 1.18 -1.46%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 18/05/12 20/05/11 21/05/10 22/05/09 23/05/08 18/05/07 -
Price 4.88 4.74 4.26 4.48 4.48 5.80 3.88 -
P/RPS 0.96 0.95 0.90 1.03 1.56 1.17 1.02 -1.00%
P/EPS 14.10 12.88 12.57 10.56 12.21 12.15 12.60 1.89%
EY 7.09 7.76 7.96 9.47 8.19 8.23 7.94 -1.86%
DY 0.00 0.00 32.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.16 1.15 1.25 1.31 1.82 1.40 -3.36%

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