[PIE] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.83%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 90,081 76,090 73,680 71,778 72,337 69,407 69,235 19.23%
PBT 10,701 6,568 10,137 6,701 5,524 8,770 9,962 4.89%
Tax -2,727 -1,146 -899 -1,529 -1,059 -1,982 -2,663 1.60%
NP 7,974 5,422 9,238 5,172 4,465 6,788 7,299 6.09%
-
NP to SH 7,974 5,422 9,238 5,172 4,465 6,788 7,299 6.09%
-
Tax Rate 25.48% 17.45% 8.87% 22.82% 19.17% 22.60% 26.73% -
Total Cost 82,107 70,668 64,442 66,606 67,872 62,619 61,936 20.73%
-
Net Worth 228,457 238,071 233,509 222,114 216,213 228,399 222,616 1.74%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 22,399 - - 22,388 - - -
Div Payout % - 413.12% - - 501.43% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 228,457 238,071 233,509 222,114 216,213 228,399 222,616 1.74%
NOSH 63,993 63,997 63,975 64,009 63,968 63,977 63,970 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.85% 7.13% 12.54% 7.21% 6.17% 9.78% 10.54% -
ROE 3.49% 2.28% 3.96% 2.33% 2.07% 2.97% 3.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 140.77 118.90 115.17 112.14 113.08 108.49 108.23 19.21%
EPS 12.46 8.47 14.44 8.08 6.98 10.61 11.41 6.06%
DPS 0.00 35.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 3.57 3.72 3.65 3.47 3.38 3.57 3.48 1.72%
Adjusted Per Share Value based on latest NOSH - 64,009
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.46 19.81 19.19 18.69 18.84 18.07 18.03 19.24%
EPS 2.08 1.41 2.41 1.35 1.16 1.77 1.90 6.23%
DPS 0.00 5.83 0.00 0.00 5.83 0.00 0.00 -
NAPS 0.5949 0.6199 0.608 0.5784 0.563 0.5947 0.5797 1.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.79 4.26 3.95 4.04 4.11 4.20 4.20 -
P/RPS 2.69 3.58 3.43 3.60 3.63 3.87 3.88 -21.71%
P/EPS 30.42 50.28 27.35 50.00 58.88 39.59 36.81 -11.96%
EY 3.29 1.99 3.66 2.00 1.70 2.53 2.72 13.56%
DY 0.00 8.22 0.00 0.00 8.52 0.00 0.00 -
P/NAPS 1.06 1.15 1.08 1.16 1.22 1.18 1.21 -8.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 21/05/10 25/02/10 -
Price 3.75 4.26 3.87 4.04 4.16 4.48 4.00 -
P/RPS 2.66 3.58 3.36 3.60 3.68 4.13 3.70 -19.79%
P/EPS 30.09 50.28 26.80 50.00 59.60 42.22 35.06 -9.71%
EY 3.32 1.99 3.73 2.00 1.68 2.37 2.85 10.74%
DY 0.00 8.22 0.00 0.00 8.41 0.00 0.00 -
P/NAPS 1.05 1.15 1.06 1.16 1.23 1.25 1.15 -5.90%

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