[PIE] QoQ Cumulative 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- 45.69%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 189,922 81,590 348,816 256,153 171,412 80,026 349,650 -33.45%
PBT 20,244 7,016 44,215 26,683 18,331 7,187 46,202 -42.34%
Tax -5,158 -1,481 -9,866 -6,043 -4,164 -1,298 -8,975 -30.89%
NP 15,086 5,535 34,349 20,640 14,167 5,889 37,227 -45.26%
-
NP to SH 15,086 5,535 34,349 20,640 14,167 5,889 37,227 -45.26%
-
Tax Rate 25.48% 21.11% 22.31% 22.65% 22.72% 18.06% 19.43% -
Total Cost 174,836 76,055 314,467 235,513 157,245 74,137 312,423 -32.11%
-
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 20,472 - 24,950 24,952 24,955 - 22,394 -5.81%
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 5.67% 2.02% 12.94% 8.02% 5.63% 2.25% 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 296.86 127.51 545.22 400.36 267.88 125.02 546.46 -33.44%
EPS 23.58 8.65 53.69 32.26 22.14 9.20 58.19 -45.27%
DPS 32.00 0.00 39.00 39.00 39.00 0.00 35.00 -5.80%
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 49.45 21.25 90.83 66.70 44.63 20.84 91.04 -33.45%
EPS 3.93 1.44 8.94 5.37 3.69 1.53 9.69 -45.23%
DPS 5.33 0.00 6.50 6.50 6.50 0.00 5.83 -5.80%
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 1.48 3.62 0.79 1.11 1.61 3.91 0.72 61.73%
P/EPS 18.62 53.29 8.05 13.79 19.51 53.15 6.74 97.00%
EY 5.37 1.88 12.43 7.25 5.13 1.88 14.84 -49.25%
DY 7.29 0.00 9.03 8.76 9.03 0.00 8.93 -12.66%
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 1.56 3.83 0.80 1.12 1.65 3.79 0.77 60.18%
P/EPS 19.64 56.42 8.10 13.89 19.96 51.52 7.25 94.44%
EY 5.09 1.77 12.34 7.20 5.01 1.94 13.79 -48.57%
DY 6.91 0.00 8.97 8.71 8.82 0.00 8.29 -11.44%
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