[PIE] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 45.96%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 306,316 256,153 260,679 213,523 156,667 218,143 200,823 7.28%
PBT 33,559 26,683 28,288 20,995 23,243 31,253 27,621 3.29%
Tax -7,990 -6,043 -6,057 -4,570 -5,260 -7,450 -6,229 4.23%
NP 25,569 20,640 22,231 16,425 17,983 23,803 21,392 3.01%
-
NP to SH 25,569 20,640 22,231 16,425 17,983 23,803 21,392 3.01%
-
Tax Rate 23.81% 22.65% 21.41% 21.77% 22.63% 23.84% 22.55% -
Total Cost 280,747 235,513 238,448 197,098 138,684 194,340 179,431 7.73%
-
Net Worth 277,631 257,200 239,297 222,028 213,748 202,251 175,722 7.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 20,470 24,952 22,394 22,394 22,398 23,041 16,201 3.97%
Div Payout % 80.06% 120.89% 100.73% 136.35% 124.56% 96.80% 75.74% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 277,631 257,200 239,297 222,028 213,748 202,251 175,722 7.91%
NOSH 63,970 63,980 63,983 63,985 63,996 64,003 62,312 0.43%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.35% 8.06% 8.53% 7.69% 11.48% 10.91% 10.65% -
ROE 9.21% 8.02% 9.29% 7.40% 8.41% 11.77% 12.17% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 478.84 400.36 407.42 333.71 244.81 340.83 322.28 6.81%
EPS 39.97 32.26 34.75 25.67 28.10 37.19 34.33 2.56%
DPS 32.00 39.00 35.00 35.00 35.00 36.00 26.00 3.51%
NAPS 4.34 4.02 3.74 3.47 3.34 3.16 2.82 7.44%
Adjusted Per Share Value based on latest NOSH - 64,009
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.65 64.94 66.08 54.13 39.72 55.30 50.91 7.28%
EPS 6.48 5.23 5.64 4.16 4.56 6.03 5.42 3.01%
DPS 5.19 6.33 5.68 5.68 5.68 5.84 4.11 3.96%
NAPS 0.7038 0.652 0.6066 0.5629 0.5419 0.5127 0.4455 7.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.75 4.45 3.35 4.04 4.29 4.30 3.92 -
P/RPS 0.99 1.11 0.82 1.21 1.75 1.26 1.22 -3.41%
P/EPS 11.88 13.79 9.64 15.74 15.27 11.56 11.42 0.65%
EY 8.41 7.25 10.37 6.35 6.55 8.65 8.76 -0.67%
DY 6.74 8.76 10.45 8.66 8.16 8.37 6.63 0.27%
P/NAPS 1.09 1.11 0.90 1.16 1.28 1.36 1.39 -3.96%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/11/13 09/11/12 04/11/11 12/11/10 06/11/09 14/11/08 19/11/07 -
Price 5.91 4.48 3.53 4.04 4.26 3.12 5.05 -
P/RPS 1.23 1.12 0.87 1.21 1.74 0.92 1.57 -3.98%
P/EPS 14.79 13.89 10.16 15.74 15.16 8.39 14.71 0.09%
EY 6.76 7.20 9.84 6.35 6.60 11.92 6.80 -0.09%
DY 5.41 8.71 9.92 8.66 8.22 11.54 5.15 0.82%
P/NAPS 1.36 1.11 0.94 1.16 1.28 0.99 1.79 -4.47%

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