[PIE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.17%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 354,891 353,586 349,650 334,359 311,629 293,885 287,202 15.16%
PBT 47,265 46,822 46,203 38,426 34,107 28,930 31,132 32.12%
Tax -9,268 -9,128 -8,976 -6,957 -6,301 -4,633 -5,469 42.18%
NP 37,997 37,694 37,227 31,469 27,806 24,297 25,663 29.93%
-
NP to SH 37,997 37,694 37,227 31,469 27,806 24,297 25,663 29.93%
-
Tax Rate 19.61% 19.50% 19.43% 18.10% 18.47% 16.01% 17.57% -
Total Cost 316,894 315,892 312,423 302,890 283,823 269,588 261,539 13.66%
-
Net Worth 251,380 261,164 191,956 239,230 228,457 238,071 233,509 5.04%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 24,946 - 22,399 22,399 22,399 44,788 22,388 7.48%
Div Payout % 65.65% - 60.17% 71.18% 80.56% 184.34% 87.24% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 251,380 261,164 191,956 239,230 228,457 238,071 233,509 5.04%
NOSH 63,964 64,010 63,985 63,965 63,993 63,997 63,975 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.71% 10.66% 10.65% 9.41% 8.92% 8.27% 8.94% -
ROE 15.12% 14.43% 19.39% 13.15% 12.17% 10.21% 10.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 554.83 552.38 546.45 522.72 486.97 459.21 448.93 15.17%
EPS 59.40 58.89 58.18 49.20 43.45 37.97 40.11 29.95%
DPS 39.00 0.00 35.00 35.00 35.00 70.00 35.00 7.48%
NAPS 3.93 4.08 3.00 3.74 3.57 3.72 3.65 5.05%
Adjusted Per Share Value based on latest NOSH - 63,965
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 92.41 92.07 91.04 87.06 81.14 76.52 74.78 15.17%
EPS 9.89 9.82 9.69 8.19 7.24 6.33 6.68 29.93%
DPS 6.50 0.00 5.83 5.83 5.83 11.66 5.83 7.52%
NAPS 0.6546 0.68 0.4998 0.6229 0.5949 0.6199 0.608 5.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.32 4.89 3.92 3.35 3.79 4.26 3.95 -
P/RPS 0.78 0.89 0.72 0.64 0.78 0.93 0.88 -7.73%
P/EPS 7.27 8.30 6.74 6.81 8.72 11.22 9.85 -18.34%
EY 13.75 12.04 14.84 14.69 11.46 8.91 10.16 22.37%
DY 9.03 0.00 8.93 10.45 9.23 16.43 8.86 1.27%
P/NAPS 1.10 1.20 1.31 0.90 1.06 1.15 1.08 1.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 10/08/12 18/05/12 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 -
Price 4.42 4.74 4.22 3.53 3.75 4.26 3.87 -
P/RPS 0.80 0.86 0.77 0.68 0.77 0.93 0.86 -4.71%
P/EPS 7.44 8.05 7.25 7.18 8.63 11.22 9.65 -15.93%
EY 13.44 12.42 13.79 13.94 11.59 8.91 10.37 18.89%
DY 8.82 0.00 8.29 9.92 9.33 16.43 9.04 -1.63%
P/NAPS 1.12 1.16 1.41 0.94 1.05 1.15 1.06 3.74%

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