[PIE] YoY Cumulative 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- 147.07%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 272,595 189,922 171,412 166,171 141,745 98,543 149,164 10.56%
PBT 21,903 20,244 18,331 17,269 14,294 15,444 20,648 0.98%
Tax -4,883 -5,158 -4,164 -3,873 -3,041 -2,952 -4,973 -0.30%
NP 17,020 15,086 14,167 13,396 11,253 12,492 15,675 1.38%
-
NP to SH 17,020 15,086 14,167 13,396 11,253 12,492 15,675 1.38%
-
Tax Rate 22.29% 25.48% 22.72% 22.43% 21.27% 19.11% 24.08% -
Total Cost 255,575 174,836 157,245 152,775 130,492 86,051 133,489 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 15,347 20,472 24,955 22,398 22,403 22,398 23,042 -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 5.82% 5.67% 5.63% 5.86% 5.20% 5.99% 8.11% -
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 355.24 296.86 267.88 259.66 221.44 153.98 233.05 7.27%
EPS 22.18 23.58 22.14 20.94 17.58 19.52 24.49 -1.63%
DPS 20.00 32.00 39.00 35.00 35.00 35.00 36.00 -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 70.98 49.45 44.63 43.27 36.91 25.66 38.84 10.56%
EPS 4.43 3.93 3.69 3.49 2.93 3.25 4.08 1.38%
DPS 4.00 5.33 6.50 5.83 5.83 5.83 6.00 -6.53%
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 1.96 1.48 1.61 1.46 1.86 2.62 2.11 -1.22%
P/EPS 31.33 18.62 19.51 18.11 23.38 20.70 20.09 7.68%
EY 3.19 5.37 5.13 5.52 4.28 4.83 4.98 -7.15%
DY 2.88 7.29 9.03 9.23 8.52 8.66 7.32 -14.39%
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 1.95 1.56 1.65 1.44 1.88 2.75 2.09 -1.14%
P/EPS 31.20 19.64 19.96 17.91 23.66 21.72 19.84 7.83%
EY 3.21 5.09 5.01 5.58 4.23 4.60 5.04 -7.24%
DY 2.89 6.91 8.82 9.33 8.41 8.25 7.41 -14.51%
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