[PIE] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -41.31%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 88,971 94,508 90,081 76,090 73,680 71,778 72,337 14.75%
PBT 17,914 11,020 10,701 6,568 10,137 6,701 5,524 118.62%
Tax -2,918 -2,185 -2,727 -1,146 -899 -1,529 -1,059 96.18%
NP 14,996 8,835 7,974 5,422 9,238 5,172 4,465 123.77%
-
NP to SH 14,996 8,835 7,974 5,422 9,238 5,172 4,465 123.77%
-
Tax Rate 16.29% 19.83% 25.48% 17.45% 8.87% 22.82% 19.17% -
Total Cost 73,975 85,673 82,107 70,668 64,442 66,606 67,872 5.89%
-
Net Worth 191,956 239,230 228,457 238,071 233,509 222,114 216,213 -7.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 22,399 - - 22,388 -
Div Payout % - - - 413.12% - - 501.43% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 191,956 239,230 228,457 238,071 233,509 222,114 216,213 -7.60%
NOSH 63,985 63,965 63,993 63,997 63,975 64,009 63,968 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.85% 9.35% 8.85% 7.13% 12.54% 7.21% 6.17% -
ROE 7.81% 3.69% 3.49% 2.28% 3.96% 2.33% 2.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 139.05 147.75 140.77 118.90 115.17 112.14 113.08 14.73%
EPS 23.44 13.81 12.46 8.47 14.44 8.08 6.98 123.75%
DPS 0.00 0.00 0.00 35.00 0.00 0.00 35.00 -
NAPS 3.00 3.74 3.57 3.72 3.65 3.47 3.38 -7.62%
Adjusted Per Share Value based on latest NOSH - 63,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.17 24.61 23.46 19.81 19.19 18.69 18.84 14.74%
EPS 3.90 2.30 2.08 1.41 2.41 1.35 1.16 123.92%
DPS 0.00 0.00 0.00 5.83 0.00 0.00 5.83 -
NAPS 0.4998 0.6229 0.5949 0.6199 0.608 0.5784 0.563 -7.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.92 3.35 3.79 4.26 3.95 4.04 4.11 -
P/RPS 2.82 2.27 2.69 3.58 3.43 3.60 3.63 -15.45%
P/EPS 16.73 24.25 30.42 50.28 27.35 50.00 58.88 -56.68%
EY 5.98 4.12 3.29 1.99 3.66 2.00 1.70 130.76%
DY 0.00 0.00 0.00 8.22 0.00 0.00 8.52 -
P/NAPS 1.31 0.90 1.06 1.15 1.08 1.16 1.22 4.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 -
Price 4.22 3.53 3.75 4.26 3.87 4.04 4.16 -
P/RPS 3.03 2.39 2.66 3.58 3.36 3.60 3.68 -12.12%
P/EPS 18.01 25.56 30.09 50.28 26.80 50.00 59.60 -54.87%
EY 5.55 3.91 3.32 1.99 3.73 2.00 1.68 121.33%
DY 0.00 0.00 0.00 8.22 0.00 0.00 8.41 -
P/NAPS 1.41 0.94 1.05 1.15 1.06 1.16 1.23 9.50%

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