[PIE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.95%
YoY- -27.96%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,778 72,337 69,407 69,235 58,124 52,582 45,961 34.57%
PBT 6,701 5,524 8,770 9,962 7,798 8,532 6,913 -2.05%
Tax -1,529 -1,059 -1,982 -2,663 -2,308 -1,905 -1,047 28.68%
NP 5,172 4,465 6,788 7,299 5,490 6,627 5,866 -8.04%
-
NP to SH 5,172 4,465 6,788 7,299 5,490 6,627 5,866 -8.04%
-
Tax Rate 22.82% 19.17% 22.60% 26.73% 29.60% 22.33% 15.15% -
Total Cost 66,606 67,872 62,619 61,936 52,634 45,955 40,095 40.22%
-
Net Worth 222,114 216,213 228,399 222,616 213,713 208,533 218,135 1.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 22,388 - - - 22,388 - -
Div Payout % - 501.43% - - - 337.84% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 222,114 216,213 228,399 222,616 213,713 208,533 218,135 1.21%
NOSH 64,009 63,968 63,977 63,970 63,986 63,967 63,969 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.21% 6.17% 9.78% 10.54% 9.45% 12.60% 12.76% -
ROE 2.33% 2.07% 2.97% 3.28% 2.57% 3.18% 2.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.14 113.08 108.49 108.23 90.84 82.20 71.85 34.51%
EPS 8.08 6.98 10.61 11.41 8.58 10.36 9.17 -8.08%
DPS 0.00 35.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 3.47 3.38 3.57 3.48 3.34 3.26 3.41 1.16%
Adjusted Per Share Value based on latest NOSH - 63,970
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.69 18.84 18.07 18.03 15.13 13.69 11.97 34.55%
EPS 1.35 1.16 1.77 1.90 1.43 1.73 1.53 -7.99%
DPS 0.00 5.83 0.00 0.00 0.00 5.83 0.00 -
NAPS 0.5784 0.563 0.5947 0.5797 0.5565 0.543 0.568 1.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.04 4.11 4.20 4.20 4.29 4.04 3.84 -
P/RPS 3.60 3.63 3.87 3.88 4.72 4.91 5.34 -23.09%
P/EPS 50.00 58.88 39.59 36.81 50.00 39.00 41.88 12.52%
EY 2.00 1.70 2.53 2.72 2.00 2.56 2.39 -11.18%
DY 0.00 8.52 0.00 0.00 0.00 8.66 0.00 -
P/NAPS 1.16 1.22 1.18 1.21 1.28 1.24 1.13 1.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 22/05/09 -
Price 4.04 4.16 4.48 4.00 4.26 4.24 4.48 -
P/RPS 3.60 3.68 4.13 3.70 4.69 5.16 6.24 -30.67%
P/EPS 50.00 59.60 42.22 35.06 49.65 40.93 48.85 1.56%
EY 2.00 1.68 2.37 2.85 2.01 2.44 2.05 -1.63%
DY 0.00 8.41 0.00 0.00 0.00 8.25 0.00 -
P/NAPS 1.16 1.23 1.25 1.15 1.28 1.30 1.31 -7.78%

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