[PIE] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -60.73%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 92,663 84,741 91,386 80,026 88,971 94,508 90,081 1.89%
PBT 17,532 8,352 11,144 7,187 17,914 11,020 10,701 38.76%
Tax -3,822 -1,879 -2,867 -1,298 -2,918 -2,185 -2,727 25.11%
NP 13,710 6,473 8,277 5,889 14,996 8,835 7,974 43.28%
-
NP to SH 13,710 6,473 8,277 5,889 14,996 8,835 7,974 43.28%
-
Tax Rate 21.80% 22.50% 25.73% 18.06% 16.29% 19.83% 25.48% -
Total Cost 78,953 78,268 83,109 74,137 73,975 85,673 82,107 -2.56%
-
Net Worth 255,880 257,129 251,380 261,164 191,956 239,230 228,457 7.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 24,946 - - - - -
Div Payout % - - 301.39% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 255,880 257,129 251,380 261,164 191,956 239,230 228,457 7.81%
NOSH 63,970 63,962 63,964 64,010 63,985 63,965 63,993 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.80% 7.64% 9.06% 7.36% 16.85% 9.35% 8.85% -
ROE 5.36% 2.52% 3.29% 2.25% 7.81% 3.69% 3.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 144.85 132.49 142.87 125.02 139.05 147.75 140.77 1.91%
EPS 21.43 10.12 12.94 9.20 23.44 13.81 12.46 43.31%
DPS 0.00 0.00 39.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.02 3.93 4.08 3.00 3.74 3.57 7.83%
Adjusted Per Share Value based on latest NOSH - 64,010
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.13 22.07 23.80 20.84 23.17 24.61 23.46 1.88%
EPS 3.57 1.69 2.16 1.53 3.90 2.30 2.08 43.11%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 0.6663 0.6695 0.6546 0.68 0.4998 0.6229 0.5949 7.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.32 4.45 4.32 4.89 3.92 3.35 3.79 -
P/RPS 2.98 3.36 3.02 3.91 2.82 2.27 2.69 7.03%
P/EPS 20.16 43.97 33.38 53.15 16.73 24.25 30.42 -23.89%
EY 4.96 2.27 3.00 1.88 5.98 4.12 3.29 31.31%
DY 0.00 0.00 9.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.11 1.10 1.20 1.31 0.90 1.06 1.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 -
Price 4.35 4.48 4.42 4.74 4.22 3.53 3.75 -
P/RPS 3.00 3.38 3.09 3.79 3.03 2.39 2.66 8.30%
P/EPS 20.30 44.27 34.16 51.52 18.01 25.56 30.09 -22.98%
EY 4.93 2.26 2.93 1.94 5.55 3.91 3.32 30.00%
DY 0.00 0.00 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.11 1.12 1.16 1.41 0.94 1.05 2.51%

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