[PIE] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.68%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 183,844 291,784 290,857 298,328 316,272 280,949 267,764 -22.15%
PBT 27,652 43,503 41,670 41,296 41,044 44,097 36,828 -17.37%
Tax -4,188 -9,567 -9,933 -9,946 -10,512 -8,506 -8,305 -36.61%
NP 23,464 33,936 31,737 31,350 30,532 35,591 28,522 -12.19%
-
NP to SH 23,464 33,936 31,737 31,350 30,532 35,591 28,522 -12.19%
-
Tax Rate 15.15% 21.99% 23.84% 24.08% 25.61% 19.29% 22.55% -
Total Cost 160,380 257,848 259,120 266,978 285,740 245,358 239,241 -23.38%
-
Net Worth 218,135 211,859 202,251 193,297 204,101 191,605 175,722 15.48%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 23,042 30,721 46,084 - 16,280 21,601 -
Div Payout % - 67.90% 96.80% 147.00% - 45.74% 75.74% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 218,135 211,859 202,251 193,297 204,101 191,605 175,722 15.48%
NOSH 63,969 64,006 64,003 64,005 63,981 62,616 62,312 1.76%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.76% 11.63% 10.91% 10.51% 9.65% 12.67% 10.65% -
ROE 10.76% 16.02% 15.69% 16.22% 14.96% 18.58% 16.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 287.39 455.87 454.44 466.10 494.32 448.68 429.71 -23.50%
EPS 36.68 53.02 49.59 48.98 47.72 56.84 45.77 -13.71%
DPS 0.00 36.00 48.00 72.00 0.00 26.00 34.67 -
NAPS 3.41 3.31 3.16 3.02 3.19 3.06 2.82 13.48%
Adjusted Per Share Value based on latest NOSH - 63,977
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 47.87 75.98 75.74 77.68 82.35 73.16 69.72 -22.15%
EPS 6.11 8.84 8.26 8.16 7.95 9.27 7.43 -12.21%
DPS 0.00 6.00 8.00 12.00 0.00 4.24 5.62 -
NAPS 0.568 0.5517 0.5266 0.5033 0.5315 0.4989 0.4576 15.48%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.84 3.78 4.30 4.92 5.10 5.95 3.92 -
P/RPS 1.34 0.83 0.95 1.06 1.03 1.33 0.91 29.40%
P/EPS 10.47 7.13 8.67 10.04 10.69 10.47 8.56 14.35%
EY 9.55 14.03 11.53 9.96 9.36 9.55 11.68 -12.54%
DY 0.00 9.52 11.16 14.63 0.00 4.37 8.84 -
P/NAPS 1.13 1.14 1.36 1.63 1.60 1.94 1.39 -12.88%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 27/02/09 14/11/08 08/08/08 23/05/08 25/02/08 19/11/07 -
Price 4.48 3.40 3.12 4.86 5.80 5.05 5.05 -
P/RPS 1.56 0.75 0.69 1.04 1.17 1.13 1.18 20.43%
P/EPS 12.21 6.41 6.29 9.92 12.15 8.88 11.03 7.00%
EY 8.19 15.59 15.89 10.08 8.23 11.26 9.06 -6.50%
DY 0.00 10.59 15.38 14.81 0.00 5.15 6.86 -
P/NAPS 1.31 1.03 0.99 1.61 1.82 1.65 1.79 -18.77%

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