[PIE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.96%
YoY- -24.45%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 256,153 260,679 213,523 156,667 218,143 200,823 192,141 4.90%
PBT 26,683 28,288 20,995 23,243 31,253 27,621 20,532 4.45%
Tax -6,043 -6,057 -4,570 -5,260 -7,450 -6,229 -4,970 3.30%
NP 20,640 22,231 16,425 17,983 23,803 21,392 15,562 4.81%
-
NP to SH 20,640 22,231 16,425 17,983 23,803 21,392 15,562 4.81%
-
Tax Rate 22.65% 21.41% 21.77% 22.63% 23.84% 22.55% 24.21% -
Total Cost 235,513 238,448 197,098 138,684 194,340 179,431 176,579 4.91%
-
Net Worth 257,200 239,297 222,028 213,748 202,251 175,722 157,621 8.49%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 24,952 22,394 22,394 22,398 23,041 16,201 11,258 14.17%
Div Payout % 120.89% 100.73% 136.35% 124.56% 96.80% 75.74% 72.35% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 257,200 239,297 222,028 213,748 202,251 175,722 157,621 8.49%
NOSH 63,980 63,983 63,985 63,996 64,003 62,312 62,548 0.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.06% 8.53% 7.69% 11.48% 10.91% 10.65% 8.10% -
ROE 8.02% 9.29% 7.40% 8.41% 11.77% 12.17% 9.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 400.36 407.42 333.71 244.81 340.83 322.28 307.19 4.50%
EPS 32.26 34.75 25.67 28.10 37.19 34.33 24.88 4.42%
DPS 39.00 35.00 35.00 35.00 36.00 26.00 18.00 13.74%
NAPS 4.02 3.74 3.47 3.34 3.16 2.82 2.52 8.08%
Adjusted Per Share Value based on latest NOSH - 63,986
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.94 66.08 54.13 39.72 55.30 50.91 48.71 4.90%
EPS 5.23 5.64 4.16 4.56 6.03 5.42 3.95 4.78%
DPS 6.33 5.68 5.68 5.68 5.84 4.11 2.85 14.21%
NAPS 0.652 0.6066 0.5629 0.5419 0.5127 0.4455 0.3996 8.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.45 3.35 4.04 4.29 4.30 3.92 2.47 -
P/RPS 1.11 0.82 1.21 1.75 1.26 1.22 0.80 5.60%
P/EPS 13.79 9.64 15.74 15.27 11.56 11.42 9.93 5.62%
EY 7.25 10.37 6.35 6.55 8.65 8.76 10.07 -5.32%
DY 8.76 10.45 8.66 8.16 8.37 6.63 7.29 3.10%
P/NAPS 1.11 0.90 1.16 1.28 1.36 1.39 0.98 2.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 04/11/11 12/11/10 06/11/09 14/11/08 19/11/07 17/11/06 -
Price 4.48 3.53 4.04 4.26 3.12 5.05 2.62 -
P/RPS 1.12 0.87 1.21 1.74 0.92 1.57 0.85 4.70%
P/EPS 13.89 10.16 15.74 15.16 8.39 14.71 10.53 4.71%
EY 7.20 9.84 6.35 6.60 11.92 6.80 9.50 -4.51%
DY 8.71 9.92 8.66 8.22 11.54 5.15 6.87 4.03%
P/NAPS 1.11 0.94 1.16 1.28 0.99 1.79 1.04 1.09%

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