[PIE] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 24.66%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 88,971 73,680 69,235 73,641 80,126 85,423 59,782 6.84%
PBT 17,914 10,137 9,962 12,249 16,476 12,421 8,792 12.58%
Tax -2,918 -899 -2,663 -2,117 -2,277 -1,821 -554 31.88%
NP 14,996 9,238 7,299 10,132 14,199 10,600 8,238 10.49%
-
NP to SH 14,996 9,238 7,299 10,132 14,199 10,600 8,238 10.49%
-
Tax Rate 16.29% 8.87% 26.73% 17.28% 13.82% 14.66% 6.30% -
Total Cost 73,975 64,442 61,936 63,509 65,927 74,823 51,544 6.20%
-
Net Worth 191,956 233,509 222,616 211,856 194,402 167,988 150,120 4.18%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 191,956 233,509 222,616 211,856 194,402 167,988 150,120 4.18%
NOSH 63,985 63,975 63,970 64,005 63,530 61,988 62,033 0.51%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.85% 12.54% 10.54% 13.76% 17.72% 12.41% 13.78% -
ROE 7.81% 3.96% 3.28% 4.78% 7.30% 6.31% 5.49% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 139.05 115.17 108.23 115.05 126.12 137.81 96.37 6.29%
EPS 23.44 14.44 11.41 15.83 22.35 17.10 13.28 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.65 3.48 3.31 3.06 2.71 2.42 3.64%
Adjusted Per Share Value based on latest NOSH - 64,005
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.17 19.19 18.03 19.18 20.86 22.24 15.57 6.84%
EPS 3.90 2.41 1.90 2.64 3.70 2.76 2.15 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4998 0.608 0.5797 0.5516 0.5062 0.4374 0.3909 4.17%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.92 3.95 4.20 3.78 5.95 3.00 1.90 -
P/RPS 2.82 3.43 3.88 3.29 4.72 2.18 1.97 6.15%
P/EPS 16.73 27.35 36.81 23.88 26.62 17.54 14.31 2.63%
EY 5.98 3.66 2.72 4.19 3.76 5.70 6.99 -2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.08 1.21 1.14 1.94 1.11 0.79 8.79%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 28/02/06 -
Price 4.22 3.87 4.00 3.40 5.05 3.20 2.13 -
P/RPS 3.03 3.36 3.70 2.96 4.00 2.32 2.21 5.39%
P/EPS 18.01 26.80 35.06 21.48 22.60 18.71 16.04 1.94%
EY 5.55 3.73 2.85 4.66 4.43 5.34 6.23 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.06 1.15 1.03 1.65 1.18 0.88 8.17%

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