[PIE] YoY TTM 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- -10.7%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 349,650 287,202 225,902 291,783 280,949 277,564 203,681 9.41%
PBT 46,203 31,132 33,205 43,501 44,097 32,953 21,321 13.75%
Tax -8,976 -5,469 -7,923 -9,566 -8,506 -6,791 -4,372 12.73%
NP 37,227 25,663 25,282 33,935 35,591 26,162 16,949 14.00%
-
NP to SH 37,227 25,663 25,282 33,935 35,591 26,162 16,949 14.00%
-
Tax Rate 19.43% 17.57% 23.86% 21.99% 19.29% 20.61% 20.51% -
Total Cost 312,423 261,539 200,620 257,848 245,358 251,402 186,732 8.95%
-
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 22,399 22,388 22,388 23,031 16,239 11,323 74 159.00%
Div Payout % 60.17% 87.24% 88.56% 67.87% 45.63% 43.28% 0.44% -
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 10.65% 8.94% 11.19% 11.63% 12.67% 9.43% 8.32% -
ROE 19.39% 10.99% 11.36% 16.02% 18.31% 15.57% 11.29% -
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 546.45 448.93 353.14 455.87 442.23 447.77 328.34 8.85%
EPS 58.18 40.11 39.52 53.02 56.02 42.20 27.32 13.42%
DPS 35.00 35.00 35.00 36.00 25.56 18.00 0.12 157.41%
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 91.04 74.78 58.82 75.98 73.16 72.27 53.04 9.41%
EPS 9.69 6.68 6.58 8.84 9.27 6.81 4.41 14.01%
DPS 5.83 5.83 5.83 6.00 4.23 2.95 0.02 157.38%
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 0.72 0.88 1.19 0.83 1.35 0.67 0.58 3.66%
P/EPS 6.74 9.85 10.63 7.13 10.62 7.11 6.95 -0.50%
EY 14.84 10.16 9.41 14.03 9.42 14.07 14.38 0.52%
DY 8.93 8.86 8.33 9.52 4.30 6.00 0.06 130.11%
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 0.77 0.86 1.13 0.75 1.14 0.71 0.65 2.86%
P/EPS 7.25 9.65 10.12 6.41 9.01 7.58 7.80 -1.21%
EY 13.79 10.37 9.88 15.59 11.09 13.19 12.83 1.20%
DY 8.29 9.04 8.75 10.59 5.06 5.63 0.06 127.28%
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