[PIE] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.95%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 404,022 306,316 256,153 260,679 213,523 156,667 218,143 10.81%
PBT 32,435 33,559 26,683 28,288 20,995 23,243 31,253 0.62%
Tax -7,129 -7,990 -6,043 -6,057 -4,570 -5,260 -7,450 -0.73%
NP 25,306 25,569 20,640 22,231 16,425 17,983 23,803 1.02%
-
NP to SH 25,306 25,569 20,640 22,231 16,425 17,983 23,803 1.02%
-
Tax Rate 21.98% 23.81% 22.65% 21.41% 21.77% 22.63% 23.84% -
Total Cost 378,716 280,747 235,513 238,448 197,098 138,684 194,340 11.75%
-
Net Worth 301,645 277,631 257,200 239,297 222,028 213,748 202,251 6.88%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,350 20,470 24,952 22,394 22,394 22,398 23,041 -6.54%
Div Payout % 60.66% 80.06% 120.89% 100.73% 136.35% 124.56% 96.80% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 301,645 277,631 257,200 239,297 222,028 213,748 202,251 6.88%
NOSH 76,754 63,970 63,980 63,983 63,985 63,996 64,003 3.07%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.26% 8.35% 8.06% 8.53% 7.69% 11.48% 10.91% -
ROE 8.39% 9.21% 8.02% 9.29% 7.40% 8.41% 11.77% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 526.38 478.84 400.36 407.42 333.71 244.81 340.83 7.50%
EPS 32.97 39.97 32.26 34.75 25.67 28.10 37.19 -1.98%
DPS 20.00 32.00 39.00 35.00 35.00 35.00 36.00 -9.32%
NAPS 3.93 4.34 4.02 3.74 3.47 3.34 3.16 3.69%
Adjusted Per Share Value based on latest NOSH - 63,965
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 105.20 79.76 66.70 67.88 55.60 40.79 56.80 10.81%
EPS 6.59 6.66 5.37 5.79 4.28 4.68 6.20 1.02%
DPS 4.00 5.33 6.50 5.83 5.83 5.83 6.00 -6.53%
NAPS 0.7854 0.7229 0.6697 0.6231 0.5781 0.5566 0.5266 6.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.40 4.75 4.45 3.35 4.04 4.29 4.30 -
P/RPS 1.22 0.99 1.11 0.82 1.21 1.75 1.26 -0.53%
P/EPS 19.41 11.88 13.79 9.64 15.74 15.27 11.56 9.01%
EY 5.15 8.41 7.25 10.37 6.35 6.55 8.65 -8.27%
DY 3.13 6.74 8.76 10.45 8.66 8.16 8.37 -15.11%
P/NAPS 1.63 1.09 1.11 0.90 1.16 1.28 1.36 3.06%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 06/11/09 14/11/08 -
Price 7.15 5.91 4.48 3.53 4.04 4.26 3.12 -
P/RPS 1.36 1.23 1.12 0.87 1.21 1.74 0.92 6.72%
P/EPS 21.69 14.79 13.89 10.16 15.74 15.16 8.39 17.14%
EY 4.61 6.76 7.20 9.84 6.35 6.60 11.92 -14.63%
DY 2.80 5.41 8.71 9.92 8.66 8.22 11.54 -21.01%
P/NAPS 1.82 1.36 1.11 0.94 1.16 1.28 0.99 10.67%

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