[PIE] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.87%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 379,844 326,360 348,816 341,537 342,824 320,104 349,650 5.68%
PBT 40,488 28,064 44,215 35,577 36,662 28,748 46,202 -8.43%
Tax -10,316 -5,924 -9,866 -8,057 -8,328 -5,192 -8,975 9.73%
NP 30,172 22,140 34,349 27,520 28,334 23,556 37,227 -13.08%
-
NP to SH 30,172 22,140 34,349 27,520 28,334 23,556 37,227 -13.08%
-
Tax Rate 25.48% 21.11% 22.31% 22.65% 22.72% 18.06% 19.43% -
Total Cost 349,672 304,220 314,467 314,017 314,490 296,548 312,423 7.80%
-
Net Worth 266,148 273,870 265,503 257,200 251,473 261,164 248,898 4.57%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 40,945 - 24,950 33,269 49,910 - 22,394 49.57%
Div Payout % 135.71% - 72.64% 120.89% 176.15% - 60.16% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 266,148 273,870 265,503 257,200 251,473 261,164 248,898 4.57%
NOSH 63,977 63,988 63,976 63,980 63,988 64,010 63,984 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.94% 6.78% 9.85% 8.06% 8.26% 7.36% 10.65% -
ROE 11.34% 8.08% 12.94% 10.70% 11.27% 9.02% 14.96% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 593.71 510.03 545.22 533.82 535.76 500.08 546.46 5.68%
EPS 47.16 34.60 53.69 43.01 44.28 36.80 58.19 -13.08%
DPS 64.00 0.00 39.00 52.00 78.00 0.00 35.00 49.58%
NAPS 4.16 4.28 4.15 4.02 3.93 4.08 3.89 4.57%
Adjusted Per Share Value based on latest NOSH - 63,962
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.91 84.98 90.83 88.93 89.27 83.35 91.04 5.68%
EPS 7.86 5.76 8.94 7.17 7.38 6.13 9.69 -13.03%
DPS 10.66 0.00 6.50 8.66 13.00 0.00 5.83 49.58%
NAPS 0.693 0.7131 0.6913 0.6697 0.6548 0.68 0.6481 4.57%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.39 4.61 4.32 4.45 4.32 4.89 3.92 -
P/RPS 0.74 0.90 0.79 0.83 0.81 0.98 0.72 1.84%
P/EPS 9.31 13.32 8.05 10.35 9.76 13.29 6.74 24.05%
EY 10.74 7.51 12.43 9.67 10.25 7.53 14.84 -19.40%
DY 14.58 0.00 9.03 11.69 18.06 0.00 8.93 38.69%
P/NAPS 1.06 1.08 1.04 1.11 1.10 1.20 1.01 3.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 18/05/12 24/02/12 -
Price 4.63 4.88 4.35 4.48 4.42 4.74 4.22 -
P/RPS 0.78 0.96 0.80 0.84 0.82 0.95 0.77 0.86%
P/EPS 9.82 14.10 8.10 10.42 9.98 12.88 7.25 22.44%
EY 10.19 7.09 12.34 9.60 10.02 7.76 13.79 -18.28%
DY 13.82 0.00 8.97 11.61 17.65 0.00 8.29 40.63%
P/NAPS 1.11 1.14 1.05 1.11 1.12 1.16 1.08 1.84%

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