[PIE] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 47.07%
YoY- 78.59%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 115,228 108,332 91,386 90,081 72,337 52,582 70,096 8.63%
PBT 10,038 13,228 11,144 10,701 5,524 8,532 10,387 -0.56%
Tax -2,136 -3,677 -2,867 -2,727 -1,059 -1,905 -2,345 -1.54%
NP 7,902 9,551 8,277 7,974 4,465 6,627 8,042 -0.29%
-
NP to SH 7,902 9,551 8,277 7,974 4,465 6,627 8,042 -0.29%
-
Tax Rate 21.28% 27.80% 25.73% 25.48% 19.17% 22.33% 22.58% -
Total Cost 107,326 98,781 83,109 82,107 67,872 45,955 62,054 9.55%
-
Net Worth 292,581 266,122 251,380 228,457 216,213 208,533 193,212 7.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,358 20,470 24,946 - 22,388 22,388 23,031 -6.52%
Div Payout % 194.36% 214.33% 301.39% - 501.43% 337.84% 286.40% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 292,581 266,122 251,380 228,457 216,213 208,533 193,212 7.15%
NOSH 76,793 63,971 63,964 63,993 63,968 63,967 63,977 3.08%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.86% 8.82% 9.06% 8.85% 6.17% 12.60% 11.47% -
ROE 2.70% 3.59% 3.29% 3.49% 2.07% 3.18% 4.16% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 150.05 169.34 142.87 140.77 113.08 82.20 109.56 5.37%
EPS 10.29 14.93 12.94 12.46 6.98 10.36 12.57 -3.27%
DPS 20.00 32.00 39.00 0.00 35.00 35.00 36.00 -9.32%
NAPS 3.81 4.16 3.93 3.57 3.38 3.26 3.02 3.94%
Adjusted Per Share Value based on latest NOSH - 63,993
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.00 28.21 23.80 23.46 18.84 13.69 18.25 8.63%
EPS 2.06 2.49 2.16 2.08 1.16 1.73 2.09 -0.24%
DPS 4.00 5.33 6.50 0.00 5.83 5.83 6.00 -6.53%
NAPS 0.7618 0.693 0.6546 0.5949 0.563 0.543 0.5031 7.15%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.95 4.39 4.32 3.79 4.11 4.04 4.92 -
P/RPS 4.63 2.59 3.02 2.69 3.63 4.91 4.49 0.51%
P/EPS 67.54 29.40 33.38 30.42 58.88 39.00 39.14 9.51%
EY 1.48 3.40 3.00 3.29 1.70 2.56 2.55 -8.66%
DY 2.88 7.29 9.03 0.00 8.52 8.66 7.32 -14.39%
P/NAPS 1.82 1.06 1.10 1.06 1.22 1.24 1.63 1.85%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 15/08/14 16/08/13 10/08/12 05/08/11 06/08/10 10/08/09 08/08/08 -
Price 6.92 4.63 4.42 3.75 4.16 4.24 4.86 -
P/RPS 4.61 2.73 3.09 2.66 3.68 5.16 4.44 0.62%
P/EPS 67.25 31.01 34.16 30.09 59.60 40.93 38.66 9.66%
EY 1.49 3.22 2.93 3.32 1.68 2.44 2.59 -8.79%
DY 2.89 6.91 8.82 0.00 8.41 8.25 7.41 -14.51%
P/NAPS 1.82 1.11 1.12 1.05 1.23 1.30 1.61 2.06%

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