[PIE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.08%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 282,757 269,103 249,348 225,902 230,308 241,162 258,676 6.10%
PBT 30,957 32,054 35,062 33,205 35,492 38,298 40,153 -15.90%
Tax -7,233 -8,012 -8,858 -7,923 -7,377 -7,545 -7,985 -6.37%
NP 23,724 24,042 26,204 25,282 28,115 30,753 32,168 -18.35%
-
NP to SH 23,724 24,042 26,204 25,282 28,115 30,753 32,168 -18.35%
-
Tax Rate 23.36% 25.00% 25.26% 23.86% 20.78% 19.70% 19.89% -
Total Cost 259,033 245,061 223,144 200,620 202,193 210,409 226,508 9.34%
-
Net Worth 222,114 216,213 228,399 222,616 213,713 208,533 218,135 1.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22,388 22,388 22,388 22,388 22,388 22,388 23,031 -1.86%
Div Payout % 94.37% 93.12% 85.44% 88.56% 79.63% 72.80% 71.60% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 222,114 216,213 228,399 222,616 213,713 208,533 218,135 1.21%
NOSH 64,009 63,968 63,977 63,970 63,986 63,967 63,969 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.39% 8.93% 10.51% 11.19% 12.21% 12.75% 12.44% -
ROE 10.68% 11.12% 11.47% 11.36% 13.16% 14.75% 14.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 441.74 420.68 389.74 353.14 359.93 377.01 404.37 6.06%
EPS 37.06 37.58 40.96 39.52 43.94 48.08 50.29 -18.39%
DPS 35.00 35.00 35.00 35.00 35.00 35.00 36.00 -1.85%
NAPS 3.47 3.38 3.57 3.48 3.34 3.26 3.41 1.16%
Adjusted Per Share Value based on latest NOSH - 63,970
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.63 70.07 64.93 58.82 59.97 62.80 67.36 6.10%
EPS 6.18 6.26 6.82 6.58 7.32 8.01 8.38 -18.35%
DPS 5.83 5.83 5.83 5.83 5.83 5.83 6.00 -1.89%
NAPS 0.5784 0.563 0.5947 0.5797 0.5565 0.543 0.568 1.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.04 4.11 4.20 4.20 4.29 4.04 3.84 -
P/RPS 0.91 0.98 1.08 1.19 1.19 1.07 0.95 -2.82%
P/EPS 10.90 10.94 10.25 10.63 9.76 8.40 7.64 26.70%
EY 9.17 9.14 9.75 9.41 10.24 11.90 13.10 -21.14%
DY 8.66 8.52 8.33 8.33 8.16 8.66 9.38 -5.18%
P/NAPS 1.16 1.22 1.18 1.21 1.28 1.24 1.13 1.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 06/08/10 21/05/10 25/02/10 06/11/09 10/08/09 22/05/09 -
Price 4.04 4.16 4.48 4.00 4.26 4.24 4.48 -
P/RPS 0.91 0.99 1.15 1.13 1.18 1.12 1.11 -12.39%
P/EPS 10.90 11.07 10.94 10.12 9.70 8.82 8.91 14.37%
EY 9.17 9.03 9.14 9.88 10.31 11.34 11.22 -12.57%
DY 8.66 8.41 7.81 8.75 8.22 8.25 8.04 5.07%
P/NAPS 1.16 1.23 1.25 1.15 1.28 1.30 1.31 -7.78%

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