[PIE] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 51.85%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 260,679 213,523 156,667 218,143 200,823 192,141 143,899 10.40%
PBT 28,288 20,995 23,243 31,253 27,621 20,532 12,529 14.53%
Tax -6,057 -4,570 -5,260 -7,450 -6,229 -4,970 -3,818 7.99%
NP 22,231 16,425 17,983 23,803 21,392 15,562 8,711 16.89%
-
NP to SH 22,231 16,425 17,983 23,803 21,392 15,562 8,711 16.89%
-
Tax Rate 21.41% 21.77% 22.63% 23.84% 22.55% 24.21% 30.47% -
Total Cost 238,448 197,098 138,684 194,340 179,431 176,579 135,188 9.91%
-
Net Worth 239,297 222,028 213,748 202,251 175,722 157,621 141,376 9.16%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 22,394 22,394 22,398 23,041 16,201 11,258 - -
Div Payout % 100.73% 136.35% 124.56% 96.80% 75.74% 72.35% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 239,297 222,028 213,748 202,251 175,722 157,621 141,376 9.16%
NOSH 63,983 63,985 63,996 64,003 62,312 62,548 61,736 0.59%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.53% 7.69% 11.48% 10.91% 10.65% 8.10% 6.05% -
ROE 9.29% 7.40% 8.41% 11.77% 12.17% 9.87% 6.16% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 407.42 333.71 244.81 340.83 322.28 307.19 233.09 9.74%
EPS 34.75 25.67 28.10 37.19 34.33 24.88 14.11 16.20%
DPS 35.00 35.00 35.00 36.00 26.00 18.00 0.00 -
NAPS 3.74 3.47 3.34 3.16 2.82 2.52 2.29 8.51%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.88 55.60 40.79 56.80 52.29 50.03 37.47 10.40%
EPS 5.79 4.28 4.68 6.20 5.57 4.05 2.27 16.88%
DPS 5.83 5.83 5.83 6.00 4.22 2.93 0.00 -
NAPS 0.6231 0.5781 0.5566 0.5266 0.4576 0.4104 0.3681 9.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.35 4.04 4.29 4.30 3.92 2.47 2.09 -
P/RPS 0.82 1.21 1.75 1.26 1.22 0.80 0.90 -1.53%
P/EPS 9.64 15.74 15.27 11.56 11.42 9.93 14.81 -6.90%
EY 10.37 6.35 6.55 8.65 8.76 10.07 6.75 7.41%
DY 10.45 8.66 8.16 8.37 6.63 7.29 0.00 -
P/NAPS 0.90 1.16 1.28 1.36 1.39 0.98 0.91 -0.18%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 04/11/11 12/11/10 06/11/09 14/11/08 19/11/07 17/11/06 11/11/05 -
Price 3.53 4.04 4.26 3.12 5.05 2.62 2.02 -
P/RPS 0.87 1.21 1.74 0.92 1.57 0.85 0.87 0.00%
P/EPS 10.16 15.74 15.16 8.39 14.71 10.53 14.32 -5.55%
EY 9.84 6.35 6.60 11.92 6.80 9.50 6.99 5.86%
DY 9.92 8.66 8.22 11.54 5.15 6.87 0.00 -
P/NAPS 0.94 1.16 1.28 0.99 1.79 1.04 0.88 1.10%

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