[PIE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.24%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 197,086 183,844 291,784 290,857 298,328 316,272 280,949 -21.06%
PBT 30,888 27,652 43,503 41,670 41,296 41,044 44,097 -21.14%
Tax -5,904 -4,188 -9,567 -9,933 -9,946 -10,512 -8,506 -21.62%
NP 24,984 23,464 33,936 31,737 31,350 30,532 35,591 -21.03%
-
NP to SH 24,984 23,464 33,936 31,737 31,350 30,532 35,591 -21.03%
-
Tax Rate 19.11% 15.15% 21.99% 23.84% 24.08% 25.61% 19.29% -
Total Cost 172,102 160,380 257,848 259,120 266,978 285,740 245,358 -21.07%
-
Net Worth 208,626 218,135 211,859 202,251 193,297 204,101 191,605 5.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 44,797 - 23,042 30,721 46,084 - 16,280 96.48%
Div Payout % 179.30% - 67.90% 96.80% 147.00% - 45.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 208,626 218,135 211,859 202,251 193,297 204,101 191,605 5.84%
NOSH 63,995 63,969 64,006 64,003 64,005 63,981 62,616 1.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.68% 12.76% 11.63% 10.91% 10.51% 9.65% 12.67% -
ROE 11.98% 10.76% 16.02% 15.69% 16.22% 14.96% 18.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 307.97 287.39 455.87 454.44 466.10 494.32 448.68 -22.20%
EPS 39.04 36.68 53.02 49.59 48.98 47.72 56.84 -22.17%
DPS 70.00 0.00 36.00 48.00 72.00 0.00 26.00 93.64%
NAPS 3.26 3.41 3.31 3.16 3.02 3.19 3.06 4.31%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.32 47.87 75.98 75.74 77.68 82.35 73.16 -21.06%
EPS 6.51 6.11 8.84 8.26 8.16 7.95 9.27 -21.00%
DPS 11.66 0.00 6.00 8.00 12.00 0.00 4.24 96.40%
NAPS 0.5432 0.568 0.5517 0.5266 0.5033 0.5315 0.4989 5.84%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.04 3.84 3.78 4.30 4.92 5.10 5.95 -
P/RPS 1.31 1.34 0.83 0.95 1.06 1.03 1.33 -1.00%
P/EPS 10.35 10.47 7.13 8.67 10.04 10.69 10.47 -0.76%
EY 9.66 9.55 14.03 11.53 9.96 9.36 9.55 0.76%
DY 17.33 0.00 9.52 11.16 14.63 0.00 4.37 150.75%
P/NAPS 1.24 1.13 1.14 1.36 1.63 1.60 1.94 -25.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 23/05/08 25/02/08 -
Price 4.24 4.48 3.40 3.12 4.86 5.80 5.05 -
P/RPS 1.38 1.56 0.75 0.69 1.04 1.17 1.13 14.26%
P/EPS 10.86 12.21 6.41 6.29 9.92 12.15 8.88 14.37%
EY 9.21 8.19 15.59 15.89 10.08 8.23 11.26 -12.54%
DY 16.51 0.00 10.59 15.38 14.81 0.00 5.15 117.57%
P/NAPS 1.30 1.31 1.03 0.99 1.61 1.82 1.65 -14.70%

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