[PIE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.52%
YoY- 18.79%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 241,162 258,676 291,783 298,268 301,941 300,861 280,949 -9.68%
PBT 38,298 40,153 43,501 47,728 49,736 47,715 44,097 -8.97%
Tax -7,545 -7,985 -9,566 -9,726 -10,349 -9,262 -8,506 -7.68%
NP 30,753 32,168 33,935 38,002 39,387 38,453 35,591 -9.28%
-
NP to SH 30,753 32,168 33,935 38,002 39,387 38,453 35,591 -9.28%
-
Tax Rate 19.70% 19.89% 21.99% 20.38% 20.81% 19.41% 19.29% -
Total Cost 210,409 226,508 257,848 260,266 262,554 262,408 245,358 -9.74%
-
Net Worth 208,533 218,135 211,856 202,240 193,212 204,101 194,402 4.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 22,388 23,031 23,031 23,031 23,031 16,239 16,239 23.89%
Div Payout % 72.80% 71.60% 67.87% 60.61% 58.48% 42.23% 45.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 208,533 218,135 211,856 202,240 193,212 204,101 194,402 4.79%
NOSH 63,967 63,969 64,005 64,000 63,977 63,981 63,530 0.45%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.75% 12.44% 11.63% 12.74% 13.04% 12.78% 12.67% -
ROE 14.75% 14.75% 16.02% 18.79% 20.39% 18.84% 18.31% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 377.01 404.37 455.87 466.04 471.95 470.23 442.23 -10.09%
EPS 48.08 50.29 53.02 59.38 61.56 60.10 56.02 -9.69%
DPS 35.00 36.00 36.00 36.00 36.00 25.38 25.56 23.33%
NAPS 3.26 3.41 3.31 3.16 3.02 3.19 3.06 4.31%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.80 67.36 75.98 77.67 78.62 78.34 73.16 -9.68%
EPS 8.01 8.38 8.84 9.90 10.26 10.01 9.27 -9.28%
DPS 5.83 6.00 6.00 6.00 6.00 4.23 4.23 23.87%
NAPS 0.543 0.568 0.5516 0.5266 0.5031 0.5315 0.5062 4.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.04 3.84 3.78 4.30 4.92 5.10 5.95 -
P/RPS 1.07 0.95 0.83 0.92 1.04 1.08 1.35 -14.36%
P/EPS 8.40 7.64 7.13 7.24 7.99 8.49 10.62 -14.48%
EY 11.90 13.10 14.03 13.81 12.51 11.78 9.42 16.87%
DY 8.66 9.38 9.52 8.37 7.32 4.98 4.30 59.54%
P/NAPS 1.24 1.13 1.14 1.36 1.63 1.60 1.94 -25.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 22/05/09 27/02/09 14/11/08 08/08/08 23/05/08 25/02/08 -
Price 4.24 4.48 3.40 3.12 4.86 5.80 5.05 -
P/RPS 1.12 1.11 0.75 0.67 1.03 1.23 1.14 -1.17%
P/EPS 8.82 8.91 6.41 5.25 7.89 9.65 9.01 -1.41%
EY 11.34 11.22 15.59 19.03 12.67 10.36 11.09 1.49%
DY 8.25 8.04 10.59 11.54 7.41 4.38 5.06 38.56%
P/NAPS 1.30 1.31 1.03 0.99 1.61 1.82 1.65 -14.70%

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