[PIE] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 24.66%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 58,124 52,582 45,961 73,641 68,978 70,096 79,068 -18.53%
PBT 7,798 8,532 6,913 12,249 10,604 10,387 10,261 -16.70%
Tax -2,308 -1,905 -1,047 -2,117 -2,476 -2,345 -2,628 -8.28%
NP 5,490 6,627 5,866 10,132 8,128 8,042 7,633 -19.70%
-
NP to SH 5,490 6,627 5,866 10,132 8,128 8,042 7,633 -19.70%
-
Tax Rate 29.60% 22.33% 15.15% 17.28% 23.35% 22.58% 25.61% -
Total Cost 52,634 45,955 40,095 63,509 60,850 62,054 71,435 -18.40%
-
Net Worth 213,713 208,533 218,135 211,856 202,240 193,212 204,101 3.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 22,388 - - - 23,031 - -
Div Payout % - 337.84% - - - 286.40% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 213,713 208,533 218,135 211,856 202,240 193,212 204,101 3.11%
NOSH 63,986 63,967 63,969 64,005 64,000 63,977 63,981 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.45% 12.60% 12.76% 13.76% 11.78% 11.47% 9.65% -
ROE 2.57% 3.18% 2.69% 4.78% 4.02% 4.16% 3.74% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.84 82.20 71.85 115.05 107.78 109.56 123.58 -18.53%
EPS 8.58 10.36 9.17 15.83 12.70 12.57 11.93 -19.71%
DPS 0.00 35.00 0.00 0.00 0.00 36.00 0.00 -
NAPS 3.34 3.26 3.41 3.31 3.16 3.02 3.19 3.10%
Adjusted Per Share Value based on latest NOSH - 64,005
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.13 13.69 11.97 19.18 17.96 18.25 20.59 -18.55%
EPS 1.43 1.73 1.53 2.64 2.12 2.09 1.99 -19.75%
DPS 0.00 5.83 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.5565 0.543 0.568 0.5516 0.5266 0.5031 0.5315 3.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.29 4.04 3.84 3.78 4.30 4.92 5.10 -
P/RPS 4.72 4.91 5.34 3.29 3.99 4.49 4.13 9.30%
P/EPS 50.00 39.00 41.88 23.88 33.86 39.14 42.75 10.99%
EY 2.00 2.56 2.39 4.19 2.95 2.55 2.34 -9.92%
DY 0.00 8.66 0.00 0.00 0.00 7.32 0.00 -
P/NAPS 1.28 1.24 1.13 1.14 1.36 1.63 1.60 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 23/05/08 -
Price 4.26 4.24 4.48 3.40 3.12 4.86 5.80 -
P/RPS 4.69 5.16 6.24 2.96 2.89 4.44 4.69 0.00%
P/EPS 49.65 40.93 48.85 21.48 24.57 38.66 48.62 1.40%
EY 2.01 2.44 2.05 4.66 4.07 2.59 2.06 -1.62%
DY 0.00 8.25 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 1.28 1.30 1.31 1.03 0.99 1.61 1.82 -20.89%

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