[PIE] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.61%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 398,979 367,326 350,380 348,816 345,124 354,891 353,586 8.37%
PBT 51,091 46,128 44,044 44,215 44,597 47,265 46,822 5.98%
Tax -11,812 -10,859 -10,049 -9,866 -8,962 -9,268 -9,128 18.73%
NP 39,279 35,269 33,995 34,349 35,635 37,997 37,694 2.78%
-
NP to SH 39,279 35,269 33,995 34,349 35,635 37,997 37,694 2.78%
-
Tax Rate 23.12% 23.54% 22.82% 22.31% 20.10% 19.61% 19.50% -
Total Cost 359,700 332,057 316,385 314,467 309,489 316,894 315,892 9.03%
-
Net Worth 255,838 255,887 273,870 255,880 257,129 251,380 261,164 -1.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 20,470 20,470 24,946 24,946 24,946 24,946 - -
Div Payout % 52.12% 58.04% 73.38% 72.63% 70.00% 65.65% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 255,838 255,887 273,870 255,880 257,129 251,380 261,164 -1.36%
NOSH 63,959 63,971 63,988 63,970 63,962 63,964 64,010 -0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.84% 9.60% 9.70% 9.85% 10.33% 10.71% 10.66% -
ROE 15.35% 13.78% 12.41% 13.42% 13.86% 15.12% 14.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 623.80 574.20 547.57 545.28 539.57 554.83 552.38 8.43%
EPS 61.41 55.13 53.13 53.70 55.71 59.40 58.89 2.83%
DPS 32.00 32.00 39.00 39.00 39.00 39.00 0.00 -
NAPS 4.00 4.00 4.28 4.00 4.02 3.93 4.08 -1.31%
Adjusted Per Share Value based on latest NOSH - 63,970
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.89 95.65 91.23 90.83 89.87 92.41 92.07 8.37%
EPS 10.23 9.18 8.85 8.94 9.28 9.89 9.82 2.76%
DPS 5.33 5.33 6.50 6.50 6.50 6.50 0.00 -
NAPS 0.6662 0.6663 0.7131 0.6663 0.6695 0.6546 0.68 -1.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.75 4.39 4.61 4.32 4.45 4.32 4.89 -
P/RPS 0.76 0.76 0.84 0.79 0.82 0.78 0.89 -9.98%
P/EPS 7.73 7.96 8.68 8.05 7.99 7.27 8.30 -4.62%
EY 12.93 12.56 11.52 12.43 12.52 13.75 12.04 4.86%
DY 6.74 7.29 8.46 9.03 8.76 9.03 0.00 -
P/NAPS 1.19 1.10 1.08 1.08 1.11 1.10 1.20 -0.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 18/05/12 -
Price 5.91 4.63 4.88 4.35 4.48 4.42 4.74 -
P/RPS 0.95 0.81 0.89 0.80 0.83 0.80 0.86 6.85%
P/EPS 9.62 8.40 9.19 8.10 8.04 7.44 8.05 12.60%
EY 10.39 11.91 10.89 12.34 12.44 13.44 12.42 -11.20%
DY 5.41 6.91 7.99 8.97 8.71 8.82 0.00 -
P/NAPS 1.48 1.16 1.14 1.09 1.11 1.12 1.16 17.61%

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