[PIE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -5.32%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 349,650 334,359 311,629 293,885 287,202 282,757 269,103 19.01%
PBT 46,203 38,426 34,107 28,930 31,132 30,957 32,054 27.51%
Tax -8,976 -6,957 -6,301 -4,633 -5,469 -7,233 -8,012 7.84%
NP 37,227 31,469 27,806 24,297 25,663 23,724 24,042 33.73%
-
NP to SH 37,227 31,469 27,806 24,297 25,663 23,724 24,042 33.73%
-
Tax Rate 19.43% 18.10% 18.47% 16.01% 17.57% 23.36% 25.00% -
Total Cost 312,423 302,890 283,823 269,588 261,539 259,033 245,061 17.52%
-
Net Worth 191,956 239,230 228,457 238,071 233,509 222,114 216,213 -7.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,399 22,399 22,399 44,788 22,388 22,388 22,388 0.03%
Div Payout % 60.17% 71.18% 80.56% 184.34% 87.24% 94.37% 93.12% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 191,956 239,230 228,457 238,071 233,509 222,114 216,213 -7.60%
NOSH 63,985 63,965 63,993 63,997 63,975 64,009 63,968 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.65% 9.41% 8.92% 8.27% 8.94% 8.39% 8.93% -
ROE 19.39% 13.15% 12.17% 10.21% 10.99% 10.68% 11.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 546.45 522.72 486.97 459.21 448.93 441.74 420.68 18.99%
EPS 58.18 49.20 43.45 37.97 40.11 37.06 37.58 33.72%
DPS 35.00 35.00 35.00 70.00 35.00 35.00 35.00 0.00%
NAPS 3.00 3.74 3.57 3.72 3.65 3.47 3.38 -7.62%
Adjusted Per Share Value based on latest NOSH - 63,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 91.04 87.06 81.14 76.52 74.78 73.63 70.07 19.01%
EPS 9.69 8.19 7.24 6.33 6.68 6.18 6.26 33.70%
DPS 5.83 5.83 5.83 11.66 5.83 5.83 5.83 0.00%
NAPS 0.4998 0.6229 0.5949 0.6199 0.608 0.5784 0.563 -7.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.92 3.35 3.79 4.26 3.95 4.04 4.11 -
P/RPS 0.72 0.64 0.78 0.93 0.88 0.91 0.98 -18.53%
P/EPS 6.74 6.81 8.72 11.22 9.85 10.90 10.94 -27.53%
EY 14.84 14.69 11.46 8.91 10.16 9.17 9.14 38.01%
DY 8.93 10.45 9.23 16.43 8.86 8.66 8.52 3.17%
P/NAPS 1.31 0.90 1.06 1.15 1.08 1.16 1.22 4.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 04/11/11 05/08/11 20/05/11 28/02/11 12/11/10 06/08/10 -
Price 4.22 3.53 3.75 4.26 3.87 4.04 4.16 -
P/RPS 0.77 0.68 0.77 0.93 0.86 0.91 0.99 -15.38%
P/EPS 7.25 7.18 8.63 11.22 9.65 10.90 11.07 -24.52%
EY 13.79 13.94 11.59 8.91 10.37 9.17 9.03 32.51%
DY 8.29 9.92 9.33 16.43 9.04 8.66 8.41 -0.95%
P/NAPS 1.41 0.94 1.05 1.15 1.06 1.16 1.23 9.50%

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