[PIE] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.58%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 345,124 334,359 282,757 230,308 298,268 286,246 251,923 5.38%
PBT 44,597 38,426 30,957 35,492 47,728 40,042 29,324 7.23%
Tax -8,962 -6,957 -7,233 -7,377 -9,726 -8,050 -5,524 8.39%
NP 35,635 31,469 23,724 28,115 38,002 31,992 23,800 6.95%
-
NP to SH 35,635 31,469 23,724 28,115 38,002 31,992 23,800 6.95%
-
Tax Rate 20.10% 18.10% 23.36% 20.78% 20.38% 20.10% 18.84% -
Total Cost 309,489 302,890 259,033 202,193 260,266 254,254 228,123 5.21%
-
Net Worth 257,129 239,230 222,114 213,713 202,240 176,375 157,940 8.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 24,946 22,399 22,388 22,388 23,031 16,239 11,323 14.05%
Div Payout % 70.00% 71.18% 94.37% 79.63% 60.61% 50.76% 47.58% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 257,129 239,230 222,114 213,713 202,240 176,375 157,940 8.45%
NOSH 63,962 63,965 64,009 63,986 64,000 62,544 62,674 0.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.33% 9.41% 8.39% 12.21% 12.74% 11.18% 9.45% -
ROE 13.86% 13.15% 10.68% 13.16% 18.79% 18.14% 15.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 539.57 522.72 441.74 359.93 466.04 457.67 401.95 5.02%
EPS 55.71 49.20 37.06 43.94 59.38 51.15 37.97 6.59%
DPS 39.00 35.00 35.00 35.00 36.00 26.00 18.00 13.74%
NAPS 4.02 3.74 3.47 3.34 3.16 2.82 2.52 8.08%
Adjusted Per Share Value based on latest NOSH - 63,986
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 89.87 87.06 73.63 59.97 77.67 74.54 65.60 5.38%
EPS 9.28 8.19 6.18 7.32 9.90 8.33 6.20 6.94%
DPS 6.50 5.83 5.83 5.83 6.00 4.23 2.95 14.05%
NAPS 0.6695 0.6229 0.5784 0.5565 0.5266 0.4593 0.4113 8.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.45 3.35 4.04 4.29 4.30 3.92 2.47 -
P/RPS 0.82 0.64 0.91 1.19 0.92 0.86 0.61 5.04%
P/EPS 7.99 6.81 10.90 9.76 7.24 7.66 6.50 3.49%
EY 12.52 14.69 9.17 10.24 13.81 13.05 15.37 -3.35%
DY 8.76 10.45 8.66 8.16 8.37 6.63 7.29 3.10%
P/NAPS 1.11 0.90 1.16 1.28 1.36 1.39 0.98 2.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 04/11/11 12/11/10 06/11/09 14/11/08 19/11/07 17/11/06 -
Price 4.48 3.53 4.04 4.26 3.12 5.05 2.62 -
P/RPS 0.83 0.68 0.91 1.18 0.67 1.10 0.65 4.15%
P/EPS 8.04 7.18 10.90 9.70 5.25 9.87 6.90 2.57%
EY 12.44 13.94 9.17 10.31 19.03 10.13 14.49 -2.50%
DY 8.71 9.92 8.66 8.22 11.54 5.15 6.87 4.03%
P/NAPS 1.11 0.94 1.16 1.28 0.99 1.79 1.04 1.09%

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