[PIE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -15.49%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 349,650 347,572 332,342 304,360 287,203 284,697 283,490 14.96%
PBT 46,202 37,717 34,538 26,272 31,132 27,993 28,588 37.59%
Tax -8,975 -8,076 -7,746 -4,584 -5,469 -6,093 -6,082 29.52%
NP 37,227 29,641 26,792 21,688 25,663 21,900 22,506 39.73%
-
NP to SH 37,227 29,641 26,792 21,688 25,663 21,900 22,506 39.73%
-
Tax Rate 19.43% 21.41% 22.43% 17.45% 17.57% 21.77% 21.27% -
Total Cost 312,423 317,930 305,550 282,672 261,540 262,797 260,984 12.70%
-
Net Worth 248,898 239,297 228,462 238,071 233,590 222,028 216,354 9.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,394 29,858 44,796 89,596 22,399 29,859 44,807 -36.94%
Div Payout % 60.16% 100.73% 167.20% 413.12% 87.28% 136.35% 199.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 248,898 239,297 228,462 238,071 233,590 222,028 216,354 9.76%
NOSH 63,984 63,983 63,995 63,997 63,997 63,985 64,010 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.65% 8.53% 8.06% 7.13% 8.94% 7.69% 7.94% -
ROE 14.96% 12.39% 11.73% 9.11% 10.99% 9.86% 10.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 546.46 543.22 519.32 475.58 448.77 444.94 442.88 14.99%
EPS 58.19 46.33 41.88 33.88 40.10 34.23 35.16 39.78%
DPS 35.00 46.67 70.00 140.00 35.00 46.67 70.00 -36.92%
NAPS 3.89 3.74 3.57 3.72 3.65 3.47 3.38 9.79%
Adjusted Per Share Value based on latest NOSH - 63,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 91.04 90.50 86.54 79.25 74.78 74.13 73.82 14.95%
EPS 9.69 7.72 6.98 5.65 6.68 5.70 5.86 39.70%
DPS 5.83 7.77 11.66 23.33 5.83 7.78 11.67 -36.96%
NAPS 0.6481 0.6231 0.5949 0.6199 0.6082 0.5781 0.5634 9.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.92 3.35 3.79 4.26 3.95 4.04 4.11 -
P/RPS 0.72 0.62 0.73 0.90 0.88 0.91 0.93 -15.64%
P/EPS 6.74 7.23 9.05 12.57 9.85 11.80 11.69 -30.65%
EY 14.84 13.83 11.05 7.96 10.15 8.47 8.55 44.28%
DY 8.93 13.93 18.47 32.86 8.86 11.55 17.03 -34.89%
P/NAPS 1.01 0.90 1.06 1.15 1.08 1.16 1.22 -11.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 -
Price 4.22 3.53 3.75 4.26 3.87 4.04 4.16 -
P/RPS 0.77 0.65 0.72 0.90 0.86 0.91 0.94 -12.42%
P/EPS 7.25 7.62 8.96 12.57 9.65 11.80 11.83 -27.78%
EY 13.79 13.12 11.16 7.96 10.36 8.47 8.45 38.48%
DY 8.29 13.22 18.67 32.86 9.04 11.55 16.83 -37.54%
P/NAPS 1.08 0.94 1.05 1.15 1.06 1.16 1.23 -8.28%

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