[PIE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.96%
YoY- -24.45%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 141,745 69,407 225,902 156,667 98,543 45,961 291,784 -38.28%
PBT 14,294 8,770 33,204 23,243 15,444 6,913 43,503 -52.48%
Tax -3,041 -1,982 -7,922 -5,260 -2,952 -1,047 -9,567 -53.52%
NP 11,253 6,788 25,282 17,983 12,492 5,866 33,936 -52.18%
-
NP to SH 11,253 6,788 25,282 17,983 12,492 5,866 33,936 -52.18%
-
Tax Rate 21.27% 22.60% 23.86% 22.63% 19.11% 15.15% 21.99% -
Total Cost 130,492 62,619 200,620 138,684 86,051 40,095 257,848 -36.57%
-
Net Worth 216,354 228,399 222,681 213,748 208,626 218,135 211,859 1.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,403 - 22,396 22,398 22,398 - 23,042 -1.86%
Div Payout % 199.09% - 88.59% 124.56% 179.30% - 67.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 216,354 228,399 222,681 213,748 208,626 218,135 211,859 1.41%
NOSH 64,010 63,977 63,988 63,996 63,995 63,969 64,006 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.94% 9.78% 11.19% 11.48% 12.68% 12.76% 11.63% -
ROE 5.20% 2.97% 11.35% 8.41% 5.99% 2.69% 16.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 221.44 108.49 353.03 244.81 153.98 71.85 455.87 -38.28%
EPS 17.58 10.61 39.51 28.10 19.52 9.17 53.02 -52.19%
DPS 35.00 0.00 35.00 35.00 35.00 0.00 36.00 -1.86%
NAPS 3.38 3.57 3.48 3.34 3.26 3.41 3.31 1.40%
Adjusted Per Share Value based on latest NOSH - 63,986
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.91 18.07 58.82 40.79 25.66 11.97 75.98 -38.28%
EPS 2.93 1.77 6.58 4.68 3.25 1.53 8.84 -52.20%
DPS 5.83 0.00 5.83 5.83 5.83 0.00 6.00 -1.90%
NAPS 0.5634 0.5947 0.5798 0.5566 0.5432 0.568 0.5517 1.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.11 4.20 4.20 4.29 4.04 3.84 3.78 -
P/RPS 1.86 3.87 1.19 1.75 2.62 5.34 0.83 71.50%
P/EPS 23.38 39.59 10.63 15.27 20.70 41.88 7.13 121.19%
EY 4.28 2.53 9.41 6.55 4.83 2.39 14.03 -54.78%
DY 8.52 0.00 8.33 8.16 8.66 0.00 9.52 -7.15%
P/NAPS 1.22 1.18 1.21 1.28 1.24 1.13 1.14 4.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 22/05/09 27/02/09 -
Price 4.16 4.48 4.00 4.26 4.24 4.48 3.40 -
P/RPS 1.88 4.13 1.13 1.74 2.75 6.24 0.75 84.83%
P/EPS 23.66 42.22 10.12 15.16 21.72 48.85 6.41 139.41%
EY 4.23 2.37 9.88 6.60 4.60 2.05 15.59 -58.18%
DY 8.41 0.00 8.75 8.22 8.25 0.00 10.59 -14.27%
P/NAPS 1.23 1.25 1.15 1.28 1.30 1.31 1.03 12.59%

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