[PIE] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.44%
YoY- 15.66%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 353,586 349,650 334,359 311,629 293,885 287,202 282,757 16.05%
PBT 46,822 46,203 38,426 34,107 28,930 31,132 30,957 31.73%
Tax -9,128 -8,976 -6,957 -6,301 -4,633 -5,469 -7,233 16.76%
NP 37,694 37,227 31,469 27,806 24,297 25,663 23,724 36.12%
-
NP to SH 37,694 37,227 31,469 27,806 24,297 25,663 23,724 36.12%
-
Tax Rate 19.50% 19.43% 18.10% 18.47% 16.01% 17.57% 23.36% -
Total Cost 315,892 312,423 302,890 283,823 269,588 261,539 259,033 14.13%
-
Net Worth 261,164 191,956 239,230 228,457 238,071 233,509 222,114 11.39%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 22,399 22,399 22,399 44,788 22,388 22,388 -
Div Payout % - 60.17% 71.18% 80.56% 184.34% 87.24% 94.37% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 261,164 191,956 239,230 228,457 238,071 233,509 222,114 11.39%
NOSH 64,010 63,985 63,965 63,993 63,997 63,975 64,009 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.66% 10.65% 9.41% 8.92% 8.27% 8.94% 8.39% -
ROE 14.43% 19.39% 13.15% 12.17% 10.21% 10.99% 10.68% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 552.38 546.45 522.72 486.97 459.21 448.93 441.74 16.05%
EPS 58.89 58.18 49.20 43.45 37.97 40.11 37.06 36.13%
DPS 0.00 35.00 35.00 35.00 70.00 35.00 35.00 -
NAPS 4.08 3.00 3.74 3.57 3.72 3.65 3.47 11.38%
Adjusted Per Share Value based on latest NOSH - 63,993
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 92.07 91.04 87.06 81.14 76.52 74.78 73.63 16.05%
EPS 9.82 9.69 8.19 7.24 6.33 6.68 6.18 36.13%
DPS 0.00 5.83 5.83 5.83 11.66 5.83 5.83 -
NAPS 0.68 0.4998 0.6229 0.5949 0.6199 0.608 0.5784 11.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.89 3.92 3.35 3.79 4.26 3.95 4.04 -
P/RPS 0.89 0.72 0.64 0.78 0.93 0.88 0.91 -1.46%
P/EPS 8.30 6.74 6.81 8.72 11.22 9.85 10.90 -16.59%
EY 12.04 14.84 14.69 11.46 8.91 10.16 9.17 19.88%
DY 0.00 8.93 10.45 9.23 16.43 8.86 8.66 -
P/NAPS 1.20 1.31 0.90 1.06 1.15 1.08 1.16 2.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 -
Price 4.74 4.22 3.53 3.75 4.26 3.87 4.04 -
P/RPS 0.86 0.77 0.68 0.77 0.93 0.86 0.91 -3.69%
P/EPS 8.05 7.25 7.18 8.63 11.22 9.65 10.90 -18.28%
EY 12.42 13.79 13.94 11.59 8.91 10.37 9.17 22.39%
DY 0.00 8.29 9.92 9.33 16.43 9.04 8.66 -
P/NAPS 1.16 1.41 0.94 1.05 1.15 1.06 1.16 0.00%

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