[PIE] QoQ 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- -17.16%
YoY- -32.46%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 72,337 69,407 69,235 58,124 52,582 45,961 73,641 -1.18%
PBT 5,524 8,770 9,962 7,798 8,532 6,913 12,249 -41.27%
Tax -1,059 -1,982 -2,663 -2,308 -1,905 -1,047 -2,117 -37.06%
NP 4,465 6,788 7,299 5,490 6,627 5,866 10,132 -42.17%
-
NP to SH 4,465 6,788 7,299 5,490 6,627 5,866 10,132 -42.17%
-
Tax Rate 19.17% 22.60% 26.73% 29.60% 22.33% 15.15% 17.28% -
Total Cost 67,872 62,619 61,936 52,634 45,955 40,095 63,509 4.54%
-
Net Worth 216,213 228,399 222,616 213,713 208,533 218,135 211,856 1.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,388 - - - 22,388 - - -
Div Payout % 501.43% - - - 337.84% - - -
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 216,213 228,399 222,616 213,713 208,533 218,135 211,856 1.37%
NOSH 63,968 63,977 63,970 63,986 63,967 63,969 64,005 -0.03%
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 6.17% 9.78% 10.54% 9.45% 12.60% 12.76% 13.76% -
ROE 2.07% 2.97% 3.28% 2.57% 3.18% 2.69% 4.78% -
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 113.08 108.49 108.23 90.84 82.20 71.85 115.05 -1.14%
EPS 6.98 10.61 11.41 8.58 10.36 9.17 15.83 -42.15%
DPS 35.00 0.00 0.00 0.00 35.00 0.00 0.00 -
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 18.84 18.07 18.03 15.13 13.69 11.97 19.18 -1.18%
EPS 1.16 1.77 1.90 1.43 1.73 1.53 2.64 -42.29%
DPS 5.83 0.00 0.00 0.00 5.83 0.00 0.00 -
NAPS 0.563 0.5947 0.5797 0.5565 0.543 0.568 0.5516 1.37%
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 3.63 3.87 3.88 4.72 4.91 5.34 3.29 6.79%
P/EPS 58.88 39.59 36.81 50.00 39.00 41.88 23.88 82.81%
EY 1.70 2.53 2.72 2.00 2.56 2.39 4.19 -45.28%
DY 8.52 0.00 0.00 0.00 8.66 0.00 0.00 -
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 3.68 4.13 3.70 4.69 5.16 6.24 2.96 15.66%
P/EPS 59.60 42.22 35.06 49.65 40.93 48.85 21.48 97.82%
EY 1.68 2.37 2.85 2.01 2.44 2.05 4.66 -49.44%
DY 8.41 0.00 0.00 0.00 8.25 0.00 0.00 -
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