[PIE] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.17%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 449,027 348,816 349,650 287,202 225,902 291,783 280,949 8.12%
PBT 49,230 44,215 46,203 31,132 33,205 43,501 44,097 1.85%
Tax -11,199 -9,866 -8,976 -5,469 -7,923 -9,566 -8,506 4.68%
NP 38,031 34,349 37,227 25,663 25,282 33,935 35,591 1.11%
-
NP to SH 38,031 34,349 37,227 25,663 25,282 33,935 35,591 1.11%
-
Tax Rate 22.75% 22.31% 19.43% 17.57% 23.86% 21.99% 19.29% -
Total Cost 410,996 314,467 312,423 261,539 200,620 257,848 245,358 8.96%
-
Net Worth 287,732 255,880 191,956 233,509 222,616 211,856 194,402 6.74%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 20,470 24,946 22,399 22,388 22,388 23,031 16,239 3.93%
Div Payout % 53.83% 72.63% 60.17% 87.24% 88.56% 67.87% 45.63% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 287,732 255,880 191,956 233,509 222,616 211,856 194,402 6.74%
NOSH 63,940 63,970 63,985 63,975 63,970 64,005 63,530 0.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.47% 9.85% 10.65% 8.94% 11.19% 11.63% 12.67% -
ROE 13.22% 13.42% 19.39% 10.99% 11.36% 16.02% 18.31% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 702.26 545.28 546.45 448.93 353.14 455.87 442.23 8.00%
EPS 59.48 53.70 58.18 40.11 39.52 53.02 56.02 1.00%
DPS 32.00 39.00 35.00 35.00 35.00 36.00 25.56 3.81%
NAPS 4.50 4.00 3.00 3.65 3.48 3.31 3.06 6.63%
Adjusted Per Share Value based on latest NOSH - 63,975
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 116.92 90.83 91.04 74.78 58.82 75.98 73.16 8.11%
EPS 9.90 8.94 9.69 6.68 6.58 8.84 9.27 1.10%
DPS 5.33 6.50 5.83 5.83 5.83 6.00 4.23 3.92%
NAPS 0.7492 0.6663 0.4998 0.608 0.5797 0.5516 0.5062 6.74%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.96 4.32 3.92 3.95 4.20 3.78 5.95 -
P/RPS 0.99 0.79 0.72 0.88 1.19 0.83 1.35 -5.03%
P/EPS 11.70 8.05 6.74 9.85 10.63 7.13 10.62 1.62%
EY 8.55 12.43 14.84 10.16 9.41 14.03 9.42 -1.60%
DY 4.60 9.03 8.93 8.86 8.33 9.52 4.30 1.12%
P/NAPS 1.55 1.08 1.31 1.08 1.21 1.14 1.94 -3.66%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 22/02/13 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 -
Price 8.14 4.35 4.22 3.87 4.00 3.40 5.05 -
P/RPS 1.16 0.80 0.77 0.86 1.13 0.75 1.14 0.29%
P/EPS 13.69 8.10 7.25 9.65 10.12 6.41 9.01 7.21%
EY 7.31 12.34 13.79 10.37 9.88 15.59 11.09 -6.70%
DY 3.93 8.97 8.29 9.04 8.75 10.59 5.06 -4.12%
P/NAPS 1.81 1.09 1.41 1.06 1.15 1.03 1.65 1.55%

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