[PIE] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

12-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -1.32%

YoY- -15.62%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	398,979	345,124	334,359	282,757	230,308	298,268	286,246	5.68%
YoY %	15.60%	3.22%	18.25%	22.77%	-22.78%	4.20%	-	-
Horiz. %	139.38%	120.57%	116.81%	98.78%	80.46%	104.20%	100.00%	-
PBT	51,091	44,597	38,426	30,957	35,492	47,728	40,042	4.14%
YoY %	14.56%	16.06%	24.13%	-12.78%	-25.64%	19.19%	-	-
Horiz. %	127.59%	111.38%	95.96%	77.31%	88.64%	119.19%	100.00%	-
Tax	-11,812	-8,962	-6,957	-7,233	-7,377	-9,726	-8,050	6.59%
YoY %	-31.80%	-28.82%	3.82%	1.95%	24.15%	-20.82%	-	-
Horiz. %	146.73%	111.33%	86.42%	89.85%	91.64%	120.82%	100.00%	-
NP	39,279	35,635	31,469	23,724	28,115	38,002	31,992	3.47%
YoY %	10.23%	13.24%	32.65%	-15.62%	-26.02%	18.79%	-	-
Horiz. %	122.78%	111.39%	98.37%	74.16%	87.88%	118.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,279	35,635	31,469	23,724	28,115	38,002	31,992	3.47%
YoY %	10.23%	13.24%	32.65%	-15.62%	-26.02%	18.79%	-	-
Horiz. %	122.78%	111.39%	98.37%	74.16%	87.88%	118.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	20.10%	18.10%	23.36%	20.78%	20.38%	20.10%	-
YoY %	15.02%	11.05%	-22.52%	12.42%	1.96%	1.39%	-	-
Horiz. %	115.02%	100.00%	90.05%	116.22%	103.38%	101.39%	100.00%	-
Total Cost	359,700	309,489	302,890	259,033	202,193	260,266	254,254	5.94%
YoY %	16.22%	2.18%	16.93%	28.11%	-22.31%	2.36%	-	-
Horiz. %	141.47%	121.72%	119.13%	101.88%	79.52%	102.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	255,838	257,129	239,230	222,114	213,713	202,240	176,375	6.38%
YoY %	-0.50%	7.48%	7.71%	3.93%	5.67%	14.66%	-	-
Horiz. %	145.05%	145.79%	135.64%	125.93%	121.17%	114.66%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	20,470	24,946	22,399	22,388	22,388	23,031	16,239	3.93%
YoY %	-17.94%	11.37%	0.05%	0.00%	-2.79%	41.83%	-	-
Horiz. %	126.05%	153.62%	137.93%	137.87%	137.87%	141.83%	100.00%	-
Div Payout %	52.12%	70.00%	71.18%	94.37%	79.63%	60.61%	50.76%	-
YoY %	-25.54%	-1.66%	-24.57%	18.51%	31.38%	19.41%	-	-
Horiz. %	102.68%	137.90%	140.23%	185.91%	156.88%	119.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	255,838	257,129	239,230	222,114	213,713	202,240	176,375	6.38%
YoY %	-0.50%	7.48%	7.71%	3.93%	5.67%	14.66%	-	-
Horiz. %	145.05%	145.79%	135.64%	125.93%	121.17%	114.66%	100.00%	-
NOSH	63,959	63,962	63,965	64,009	63,986	64,000	62,544	0.37%
YoY %	-0.00%	-0.00%	-0.07%	0.04%	-0.02%	2.33%	-	-
Horiz. %	102.26%	102.27%	102.27%	102.34%	102.31%	102.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.84%	10.33%	9.41%	8.39%	12.21%	12.74%	11.18%	-
YoY %	-4.74%	9.78%	12.16%	-31.29%	-4.16%	13.95%	-	-
Horiz. %	88.01%	92.40%	84.17%	75.04%	109.21%	113.95%	100.00%	-
ROE	15.35%	13.86%	13.15%	10.68%	13.16%	18.79%	18.14%	-
YoY %	10.75%	5.40%	23.13%	-18.84%	-29.96%	3.58%	-	-
Horiz. %	84.62%	76.41%	72.49%	58.88%	72.55%	103.58%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	623.80	539.57	522.72	441.74	359.93	466.04	457.67	5.29%
YoY %	15.61%	3.22%	18.33%	22.73%	-22.77%	1.83%	-	-
Horiz. %	136.30%	117.89%	114.21%	96.52%	78.64%	101.83%	100.00%	-
EPS	61.41	55.71	49.20	37.06	43.94	59.38	51.15	3.09%
YoY %	10.23%	13.23%	32.76%	-15.66%	-26.00%	16.09%	-	-
Horiz. %	120.06%	108.91%	96.19%	72.45%	85.90%	116.09%	100.00%	-
DPS	32.00	39.00	35.00	35.00	35.00	36.00	26.00	3.51%
YoY %	-17.95%	11.43%	0.00%	0.00%	-2.78%	38.46%	-	-
Horiz. %	123.08%	150.00%	134.62%	134.62%	134.62%	138.46%	100.00%	-
NAPS	4.00	4.02	3.74	3.47	3.34	3.16	2.82	5.99%
YoY %	-0.50%	7.49%	7.78%	3.89%	5.70%	12.06%	-	-
Horiz. %	141.84%	142.55%	132.62%	123.05%	118.44%	112.06%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,009
RPS	103.89	89.87	87.06	73.63	59.97	77.67	74.54	5.68%
YoY %	15.60%	3.23%	18.24%	22.78%	-22.79%	4.20%	-	-
Horiz. %	139.37%	120.57%	116.80%	98.78%	80.45%	104.20%	100.00%	-
EPS	10.23	9.28	8.19	6.18	7.32	9.90	8.33	3.48%
YoY %	10.24%	13.31%	32.52%	-15.57%	-26.06%	18.85%	-	-
Horiz. %	122.81%	111.40%	98.32%	74.19%	87.88%	118.85%	100.00%	-
DPS	5.33	6.50	5.83	5.83	5.83	6.00	4.23	3.92%
YoY %	-18.00%	11.49%	0.00%	0.00%	-2.83%	41.84%	-	-
Horiz. %	126.00%	153.66%	137.83%	137.83%	137.83%	141.84%	100.00%	-
NAPS	0.6662	0.6695	0.6229	0.5784	0.5565	0.5266	0.4593	6.38%
YoY %	-0.49%	7.48%	7.69%	3.94%	5.68%	14.65%	-	-
Horiz. %	145.05%	145.77%	135.62%	125.93%	121.16%	114.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	4.75	4.45	3.35	4.04	4.29	4.30	3.92	-
P/RPS	0.76	0.82	0.64	0.91	1.19	0.92	0.86	-2.03%
YoY %	-7.32%	28.12%	-29.67%	-23.53%	29.35%	6.98%	-	-
Horiz. %	88.37%	95.35%	74.42%	105.81%	138.37%	106.98%	100.00%	-
P/EPS	7.73	7.99	6.81	10.90	9.76	7.24	7.66	0.15%
YoY %	-3.25%	17.33%	-37.52%	11.68%	34.81%	-5.48%	-	-
Horiz. %	100.91%	104.31%	88.90%	142.30%	127.42%	94.52%	100.00%	-
EY	12.93	12.52	14.69	9.17	10.24	13.81	13.05	-0.15%
YoY %	3.27%	-14.77%	60.20%	-10.45%	-25.85%	5.82%	-	-
Horiz. %	99.08%	95.94%	112.57%	70.27%	78.47%	105.82%	100.00%	-
DY	6.74	8.76	10.45	8.66	8.16	8.37	6.63	0.27%
YoY %	-23.06%	-16.17%	20.67%	6.13%	-2.51%	26.24%	-	-
Horiz. %	101.66%	132.13%	157.62%	130.62%	123.08%	126.24%	100.00%	-
P/NAPS	1.19	1.11	0.90	1.16	1.28	1.36	1.39	-2.55%
YoY %	7.21%	23.33%	-22.41%	-9.38%	-5.88%	-2.16%	-	-
Horiz. %	85.61%	79.86%	64.75%	83.45%	92.09%	97.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	08/11/13	09/11/12	04/11/11	12/11/10	06/11/09	14/11/08	19/11/07	-
Price	5.91	4.48	3.53	4.04	4.26	3.12	5.05	-
P/RPS	0.95	0.83	0.68	0.91	1.18	0.67	1.10	-2.41%
YoY %	14.46%	22.06%	-25.27%	-22.88%	76.12%	-39.09%	-	-
Horiz. %	86.36%	75.45%	61.82%	82.73%	107.27%	60.91%	100.00%	-
P/EPS	9.62	8.04	7.18	10.90	9.70	5.25	9.87	-0.42%
YoY %	19.65%	11.98%	-34.13%	12.37%	84.76%	-46.81%	-	-
Horiz. %	97.47%	81.46%	72.75%	110.44%	98.28%	53.19%	100.00%	-
EY	10.39	12.44	13.94	9.17	10.31	19.03	10.13	0.42%
YoY %	-16.48%	-10.76%	52.02%	-11.06%	-45.82%	87.86%	-	-
Horiz. %	102.57%	122.80%	137.61%	90.52%	101.78%	187.86%	100.00%	-
DY	5.41	8.71	9.92	8.66	8.22	11.54	5.15	0.82%
YoY %	-37.89%	-12.20%	14.55%	5.35%	-28.77%	124.08%	-	-
Horiz. %	105.05%	169.13%	192.62%	168.16%	159.61%	224.08%	100.00%	-
P/NAPS	1.48	1.11	0.94	1.16	1.28	0.99	1.79	-3.11%
YoY %	33.33%	18.09%	-18.97%	-9.38%	29.29%	-44.69%	-	-
Horiz. %	82.68%	62.01%	52.51%	64.80%	71.51%	55.31%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos