[PIE] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.21%
YoY- -16.34%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 353,586 293,885 249,348 258,676 300,861 279,418 222,925 7.98%
PBT 46,822 28,930 35,062 40,153 47,715 34,799 24,121 11.67%
Tax -9,128 -4,633 -8,858 -7,985 -9,262 -7,464 -4,858 11.07%
NP 37,694 24,297 26,204 32,168 38,453 27,335 19,263 11.82%
-
NP to SH 37,694 24,297 26,204 32,168 38,453 27,335 19,263 11.82%
-
Tax Rate 19.50% 16.01% 25.26% 19.89% 19.41% 21.45% 20.14% -
Total Cost 315,892 269,588 223,144 226,508 262,408 252,083 203,662 7.58%
-
Net Worth 261,164 238,071 228,399 218,135 204,101 172,251 154,111 9.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 44,788 22,388 23,031 16,239 11,323 74 -
Div Payout % - 184.34% 85.44% 71.60% 42.23% 41.43% 0.39% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 261,164 238,071 228,399 218,135 204,101 172,251 154,111 9.18%
NOSH 64,010 63,997 63,977 63,969 63,981 61,961 62,141 0.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.66% 8.27% 10.51% 12.44% 12.78% 9.78% 8.64% -
ROE 14.43% 10.21% 11.47% 14.75% 18.84% 15.87% 12.50% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 552.38 459.21 389.74 404.37 470.23 450.96 358.74 7.45%
EPS 58.89 37.97 40.96 50.29 60.10 44.12 31.00 11.27%
DPS 0.00 70.00 35.00 36.00 25.38 18.00 0.12 -
NAPS 4.08 3.72 3.57 3.41 3.19 2.78 2.48 8.64%
Adjusted Per Share Value based on latest NOSH - 63,969
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 92.07 76.52 64.93 67.36 78.34 72.76 58.05 7.98%
EPS 9.82 6.33 6.82 8.38 10.01 7.12 5.02 11.82%
DPS 0.00 11.66 5.83 6.00 4.23 2.95 0.02 -
NAPS 0.68 0.6199 0.5947 0.568 0.5315 0.4485 0.4013 9.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.89 4.26 4.20 3.84 5.10 3.28 2.47 -
P/RPS 0.89 0.93 1.08 0.95 1.08 0.73 0.69 4.32%
P/EPS 8.30 11.22 10.25 7.64 8.49 7.43 7.97 0.67%
EY 12.04 8.91 9.75 13.10 11.78 13.45 12.55 -0.68%
DY 0.00 16.43 8.33 9.38 4.98 5.49 0.05 -
P/NAPS 1.20 1.15 1.18 1.13 1.60 1.18 1.00 3.08%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 20/05/11 21/05/10 22/05/09 23/05/08 18/05/07 19/05/06 -
Price 4.74 4.26 4.48 4.48 5.80 3.88 2.58 -
P/RPS 0.86 0.93 1.15 1.11 1.23 0.86 0.72 3.00%
P/EPS 8.05 11.22 10.94 8.91 9.65 8.79 8.32 -0.54%
EY 12.42 8.91 9.14 11.22 10.36 11.37 12.01 0.56%
DY 0.00 16.43 7.81 8.04 4.38 4.64 0.05 -
P/NAPS 1.16 1.15 1.25 1.31 1.82 1.40 1.04 1.83%

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