[PIE] QoQ 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- -21.8%
YoY- -26.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 108,332 81,590 92,663 84,741 91,386 80,026 88,971 14.04%
PBT 13,228 7,016 17,532 8,352 11,144 7,187 17,914 -18.31%
Tax -3,677 -1,481 -3,822 -1,879 -2,867 -1,298 -2,918 16.68%
NP 9,551 5,535 13,710 6,473 8,277 5,889 14,996 -25.99%
-
NP to SH 9,551 5,535 13,710 6,473 8,277 5,889 14,996 -25.99%
-
Tax Rate 27.80% 21.11% 21.80% 22.50% 25.73% 18.06% 16.29% -
Total Cost 98,781 76,055 78,953 78,268 83,109 74,137 73,975 21.28%
-
Net Worth 266,122 273,870 255,880 257,129 251,380 261,164 191,956 24.35%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,470 - - - 24,946 - - -
Div Payout % 214.33% - - - 301.39% - - -
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 266,122 273,870 255,880 257,129 251,380 261,164 191,956 24.35%
NOSH 63,971 63,988 63,970 63,962 63,964 64,010 63,985 -0.01%
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 8.82% 6.78% 14.80% 7.64% 9.06% 7.36% 16.85% -
ROE 3.59% 2.02% 5.36% 2.52% 3.29% 2.25% 7.81% -
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 169.34 127.51 144.85 132.49 142.87 125.02 139.05 14.05%
EPS 14.93 8.65 21.43 10.12 12.94 9.20 23.44 -25.99%
DPS 32.00 0.00 0.00 0.00 39.00 0.00 0.00 -
NAPS 4.16 4.28 4.00 4.02 3.93 4.08 3.00 24.37%
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 28.21 21.25 24.13 22.07 23.80 20.84 23.17 14.03%
EPS 2.49 1.44 3.57 1.69 2.16 1.53 3.90 -25.87%
DPS 5.33 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 0.693 0.7131 0.6663 0.6695 0.6546 0.68 0.4998 24.36%
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 2.59 3.62 2.98 3.36 3.02 3.91 2.82 -5.51%
P/EPS 29.40 53.29 20.16 43.97 33.38 53.15 16.73 45.67%
EY 3.40 1.88 4.96 2.27 3.00 1.88 5.98 -31.39%
DY 7.29 0.00 0.00 0.00 9.03 0.00 0.00 -
P/NAPS 1.06 1.08 1.08 1.11 1.10 1.20 1.31 -13.17%
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 2.73 3.83 3.00 3.38 3.09 3.79 3.03 -6.72%
P/EPS 31.01 56.42 20.30 44.27 34.16 51.52 18.01 43.70%
EY 3.22 1.77 4.93 2.26 2.93 1.94 5.55 -30.46%
DY 6.91 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 1.11 1.14 1.09 1.11 1.12 1.16 1.41 -14.75%

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