[PIE] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.97%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 91,386 90,081 72,337 52,582 70,096 69,016 63,238 6.32%
PBT 11,144 10,701 5,524 8,532 10,387 8,366 6,197 10.26%
Tax -2,867 -2,727 -1,059 -1,905 -2,345 -1,258 -1,309 13.94%
NP 8,277 7,974 4,465 6,627 8,042 7,108 4,888 9.16%
-
NP to SH 8,277 7,974 4,465 6,627 8,042 7,108 4,888 9.16%
-
Tax Rate 25.73% 25.48% 19.17% 22.33% 22.58% 15.04% 21.12% -
Total Cost 83,109 82,107 67,872 45,955 62,054 61,908 58,350 6.06%
-
Net Worth 251,380 228,457 216,213 208,533 193,212 166,769 150,980 8.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 24,946 - 22,388 22,388 23,031 16,239 11,323 14.05%
Div Payout % 301.39% - 501.43% 337.84% 286.40% 228.47% 231.66% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 251,380 228,457 216,213 208,533 193,212 166,769 150,980 8.85%
NOSH 63,964 63,993 63,968 63,967 63,977 62,460 62,908 0.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.06% 8.85% 6.17% 12.60% 11.47% 10.30% 7.73% -
ROE 3.29% 3.49% 2.07% 3.18% 4.16% 4.26% 3.24% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 142.87 140.77 113.08 82.20 109.56 110.50 100.52 6.02%
EPS 12.94 12.46 6.98 10.36 12.57 11.38 7.77 8.86%
DPS 39.00 0.00 35.00 35.00 36.00 26.00 18.00 13.74%
NAPS 3.93 3.57 3.38 3.26 3.02 2.67 2.40 8.55%
Adjusted Per Share Value based on latest NOSH - 63,967
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.80 23.46 18.84 13.69 18.25 17.97 16.47 6.32%
EPS 2.16 2.08 1.16 1.73 2.09 1.85 1.27 9.24%
DPS 6.50 0.00 5.83 5.83 6.00 4.23 2.95 14.05%
NAPS 0.6546 0.5949 0.563 0.543 0.5031 0.4342 0.3931 8.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.32 3.79 4.11 4.04 4.92 3.78 2.48 -
P/RPS 3.02 2.69 3.63 4.91 4.49 3.42 2.47 3.40%
P/EPS 33.38 30.42 58.88 39.00 39.14 33.22 31.92 0.74%
EY 3.00 3.29 1.70 2.56 2.55 3.01 3.13 -0.70%
DY 9.03 0.00 8.52 8.66 7.32 6.88 7.26 3.69%
P/NAPS 1.10 1.06 1.22 1.24 1.63 1.42 1.03 1.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 10/08/12 05/08/11 06/08/10 10/08/09 08/08/08 06/08/07 07/08/06 -
Price 4.42 3.75 4.16 4.24 4.86 3.74 2.39 -
P/RPS 3.09 2.66 3.68 5.16 4.44 3.38 2.38 4.44%
P/EPS 34.16 30.09 59.60 40.93 38.66 32.86 30.76 1.76%
EY 2.93 3.32 1.68 2.44 2.59 3.04 3.25 -1.71%
DY 8.82 0.00 8.41 8.25 7.41 6.95 7.53 2.66%
P/NAPS 1.12 1.05 1.23 1.30 1.61 1.40 1.00 1.90%

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