[PIE] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.68%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 332,342 283,490 197,086 298,328 256,344 241,080 184,268 10.32%
PBT 34,538 28,588 30,888 41,296 30,018 21,988 14,898 15.03%
Tax -7,746 -6,082 -5,904 -9,946 -6,260 -5,016 -4,438 9.72%
NP 26,792 22,506 24,984 31,350 23,758 16,972 10,460 16.96%
-
NP to SH 26,792 22,506 24,984 31,350 23,758 16,972 10,460 16.96%
-
Tax Rate 22.43% 21.27% 19.11% 24.08% 20.85% 22.81% 29.79% -
Total Cost 305,550 260,984 172,102 266,978 232,586 224,108 173,808 9.85%
-
Net Worth 228,462 216,354 208,626 193,297 166,057 149,973 132,444 9.50%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 44,796 44,807 44,797 46,084 32,340 22,496 147 159.29%
Div Payout % 167.20% 199.09% 179.30% 147.00% 136.13% 132.55% 1.41% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 228,462 216,354 208,626 193,297 166,057 149,973 132,444 9.50%
NOSH 63,995 64,010 63,995 64,005 62,193 62,488 61,601 0.63%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.06% 7.94% 12.68% 10.51% 9.27% 7.04% 5.68% -
ROE 11.73% 10.40% 11.98% 16.22% 14.31% 11.32% 7.90% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 519.32 442.88 307.97 466.10 412.17 385.80 299.13 9.62%
EPS 41.88 35.16 39.04 48.98 38.20 27.16 16.98 16.22%
DPS 70.00 70.00 70.00 72.00 52.00 36.00 0.24 157.41%
NAPS 3.57 3.38 3.26 3.02 2.67 2.40 2.15 8.81%
Adjusted Per Share Value based on latest NOSH - 63,977
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 86.54 73.82 51.32 77.68 66.75 62.77 47.98 10.32%
EPS 6.98 5.86 6.51 8.16 6.19 4.42 2.72 16.99%
DPS 11.66 11.67 11.66 12.00 8.42 5.86 0.04 157.38%
NAPS 0.5949 0.5634 0.5432 0.5033 0.4324 0.3905 0.3449 9.50%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.79 4.11 4.04 4.92 3.78 2.48 2.18 -
P/RPS 0.73 0.93 1.31 1.06 0.92 0.64 0.73 0.00%
P/EPS 9.05 11.69 10.35 10.04 9.90 9.13 12.84 -5.66%
EY 11.05 8.55 9.66 9.96 10.11 10.95 7.79 5.99%
DY 18.47 17.03 17.33 14.63 13.76 14.52 0.11 134.78%
P/NAPS 1.06 1.22 1.24 1.63 1.42 1.03 1.01 0.80%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 05/08/11 06/08/10 10/08/09 08/08/08 06/08/07 07/08/06 08/08/05 -
Price 3.75 4.16 4.24 4.86 3.74 2.39 2.18 -
P/RPS 0.72 0.94 1.38 1.04 0.91 0.62 0.73 -0.22%
P/EPS 8.96 11.83 10.86 9.92 9.79 8.80 12.84 -5.81%
EY 11.16 8.45 9.21 10.08 10.21 11.36 7.79 6.17%
DY 18.67 16.83 16.51 14.81 13.90 15.06 0.11 135.20%
P/NAPS 1.05 1.23 1.30 1.61 1.40 1.00 1.01 0.64%

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