[PIE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.17%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 334,359 311,629 293,885 287,202 282,757 269,103 249,348 21.57%
PBT 38,426 34,107 28,930 31,132 30,957 32,054 35,062 6.29%
Tax -6,957 -6,301 -4,633 -5,469 -7,233 -8,012 -8,858 -14.86%
NP 31,469 27,806 24,297 25,663 23,724 24,042 26,204 12.96%
-
NP to SH 31,469 27,806 24,297 25,663 23,724 24,042 26,204 12.96%
-
Tax Rate 18.10% 18.47% 16.01% 17.57% 23.36% 25.00% 25.26% -
Total Cost 302,890 283,823 269,588 261,539 259,033 245,061 223,144 22.57%
-
Net Worth 239,230 228,457 238,071 233,509 222,114 216,213 228,399 3.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 22,399 22,399 44,788 22,388 22,388 22,388 22,388 0.03%
Div Payout % 71.18% 80.56% 184.34% 87.24% 94.37% 93.12% 85.44% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 239,230 228,457 238,071 233,509 222,114 216,213 228,399 3.13%
NOSH 63,965 63,993 63,997 63,975 64,009 63,968 63,977 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.41% 8.92% 8.27% 8.94% 8.39% 8.93% 10.51% -
ROE 13.15% 12.17% 10.21% 10.99% 10.68% 11.12% 11.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 522.72 486.97 459.21 448.93 441.74 420.68 389.74 21.59%
EPS 49.20 43.45 37.97 40.11 37.06 37.58 40.96 12.98%
DPS 35.00 35.00 70.00 35.00 35.00 35.00 35.00 0.00%
NAPS 3.74 3.57 3.72 3.65 3.47 3.38 3.57 3.14%
Adjusted Per Share Value based on latest NOSH - 63,975
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.06 81.14 76.52 74.78 73.63 70.07 64.93 21.57%
EPS 8.19 7.24 6.33 6.68 6.18 6.26 6.82 12.96%
DPS 5.83 5.83 11.66 5.83 5.83 5.83 5.83 0.00%
NAPS 0.6229 0.5949 0.6199 0.608 0.5784 0.563 0.5947 3.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.35 3.79 4.26 3.95 4.04 4.11 4.20 -
P/RPS 0.64 0.78 0.93 0.88 0.91 0.98 1.08 -29.42%
P/EPS 6.81 8.72 11.22 9.85 10.90 10.94 10.25 -23.84%
EY 14.69 11.46 8.91 10.16 9.17 9.14 9.75 31.39%
DY 10.45 9.23 16.43 8.86 8.66 8.52 8.33 16.30%
P/NAPS 0.90 1.06 1.15 1.08 1.16 1.22 1.18 -16.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 21/05/10 -
Price 3.53 3.75 4.26 3.87 4.04 4.16 4.48 -
P/RPS 0.68 0.77 0.93 0.86 0.91 0.99 1.15 -29.52%
P/EPS 7.18 8.63 11.22 9.65 10.90 11.07 10.94 -24.45%
EY 13.94 11.59 8.91 10.37 9.17 9.03 9.14 32.46%
DY 9.92 9.33 16.43 9.04 8.66 8.41 7.81 17.26%
P/NAPS 0.94 1.05 1.15 1.06 1.16 1.23 1.25 -17.29%

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