[PIE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.64%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 342,824 320,104 349,650 347,572 332,342 304,360 287,203 12.53%
PBT 36,662 28,748 46,202 37,717 34,538 26,272 31,132 11.52%
Tax -8,328 -5,192 -8,975 -8,076 -7,746 -4,584 -5,469 32.39%
NP 28,334 23,556 37,227 29,641 26,792 21,688 25,663 6.82%
-
NP to SH 28,334 23,556 37,227 29,641 26,792 21,688 25,663 6.82%
-
Tax Rate 22.72% 18.06% 19.43% 21.41% 22.43% 17.45% 17.57% -
Total Cost 314,490 296,548 312,423 317,930 305,550 282,672 261,540 13.09%
-
Net Worth 251,473 261,164 248,898 239,297 228,462 238,071 233,590 5.04%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 49,910 - 22,394 29,858 44,796 89,596 22,399 70.68%
Div Payout % 176.15% - 60.16% 100.73% 167.20% 413.12% 87.28% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 251,473 261,164 248,898 239,297 228,462 238,071 233,590 5.04%
NOSH 63,988 64,010 63,984 63,983 63,995 63,997 63,997 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.26% 7.36% 10.65% 8.53% 8.06% 7.13% 8.94% -
ROE 11.27% 9.02% 14.96% 12.39% 11.73% 9.11% 10.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 535.76 500.08 546.46 543.22 519.32 475.58 448.77 12.54%
EPS 44.28 36.80 58.19 46.33 41.88 33.88 40.10 6.84%
DPS 78.00 0.00 35.00 46.67 70.00 140.00 35.00 70.69%
NAPS 3.93 4.08 3.89 3.74 3.57 3.72 3.65 5.05%
Adjusted Per Share Value based on latest NOSH - 63,965
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 89.27 83.35 91.04 90.50 86.54 79.25 74.78 12.54%
EPS 7.38 6.13 9.69 7.72 6.98 5.65 6.68 6.87%
DPS 13.00 0.00 5.83 7.77 11.66 23.33 5.83 70.76%
NAPS 0.6548 0.68 0.6481 0.6231 0.5949 0.6199 0.6082 5.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.32 4.89 3.92 3.35 3.79 4.26 3.95 -
P/RPS 0.81 0.98 0.72 0.62 0.73 0.90 0.88 -5.38%
P/EPS 9.76 13.29 6.74 7.23 9.05 12.57 9.85 -0.61%
EY 10.25 7.53 14.84 13.83 11.05 7.96 10.15 0.65%
DY 18.06 0.00 8.93 13.93 18.47 32.86 8.86 60.83%
P/NAPS 1.10 1.20 1.01 0.90 1.06 1.15 1.08 1.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 -
Price 4.42 4.74 4.22 3.53 3.75 4.26 3.87 -
P/RPS 0.82 0.95 0.77 0.65 0.72 0.90 0.86 -3.12%
P/EPS 9.98 12.88 7.25 7.62 8.96 12.57 9.65 2.26%
EY 10.02 7.76 13.79 13.12 11.16 7.96 10.36 -2.20%
DY 17.65 0.00 8.29 13.22 18.67 32.86 9.04 56.27%
P/NAPS 1.12 1.16 1.08 0.94 1.05 1.15 1.06 3.74%

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