[PIE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -84.18%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 348,816 256,153 171,412 80,026 349,650 260,679 166,171 63.57%
PBT 44,215 26,683 18,331 7,187 46,202 28,288 17,269 86.62%
Tax -9,866 -6,043 -4,164 -1,298 -8,975 -6,057 -3,873 85.99%
NP 34,349 20,640 14,167 5,889 37,227 22,231 13,396 86.80%
-
NP to SH 34,349 20,640 14,167 5,889 37,227 22,231 13,396 86.80%
-
Tax Rate 22.31% 22.65% 22.72% 18.06% 19.43% 21.41% 22.43% -
Total Cost 314,467 235,513 157,245 74,137 312,423 238,448 152,775 61.46%
-
Net Worth 265,503 257,200 251,473 261,164 248,898 239,297 228,462 10.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 24,950 24,952 24,955 - 22,394 22,394 22,398 7.42%
Div Payout % 72.64% 120.89% 176.15% - 60.16% 100.73% 167.20% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 265,503 257,200 251,473 261,164 248,898 239,297 228,462 10.48%
NOSH 63,976 63,980 63,988 64,010 63,984 63,983 63,995 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.85% 8.06% 8.26% 7.36% 10.65% 8.53% 8.06% -
ROE 12.94% 8.02% 5.63% 2.25% 14.96% 9.29% 5.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 545.22 400.36 267.88 125.02 546.46 407.42 259.66 63.60%
EPS 53.69 32.26 22.14 9.20 58.19 34.75 20.94 86.79%
DPS 39.00 39.00 39.00 0.00 35.00 35.00 35.00 7.44%
NAPS 4.15 4.02 3.93 4.08 3.89 3.74 3.57 10.50%
Adjusted Per Share Value based on latest NOSH - 64,010
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 90.83 66.70 44.63 20.84 91.04 67.88 43.27 63.57%
EPS 8.94 5.37 3.69 1.53 9.69 5.79 3.49 86.68%
DPS 6.50 6.50 6.50 0.00 5.83 5.83 5.83 7.48%
NAPS 0.6913 0.6697 0.6548 0.68 0.6481 0.6231 0.5949 10.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.32 4.45 4.32 4.89 3.92 3.35 3.79 -
P/RPS 0.79 1.11 1.61 3.91 0.72 0.82 1.46 -33.47%
P/EPS 8.05 13.79 19.51 53.15 6.74 9.64 18.11 -41.61%
EY 12.43 7.25 5.13 1.88 14.84 10.37 5.52 71.37%
DY 9.03 8.76 9.03 0.00 8.93 10.45 9.23 -1.44%
P/NAPS 1.04 1.11 1.10 1.20 1.01 0.90 1.06 -1.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 -
Price 4.35 4.48 4.42 4.74 4.22 3.53 3.75 -
P/RPS 0.80 1.12 1.65 3.79 0.77 0.87 1.44 -32.29%
P/EPS 8.10 13.89 19.96 51.52 7.25 10.16 17.91 -40.93%
EY 12.34 7.20 5.01 1.94 13.79 9.84 5.58 69.33%
DY 8.97 8.71 8.82 0.00 8.29 9.92 9.33 -2.57%
P/NAPS 1.05 1.11 1.12 1.16 1.08 0.94 1.05 0.00%

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