[PIE] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.69%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 408,421 341,537 347,572 284,697 208,889 290,857 267,764 7.28%
PBT 44,745 35,577 37,717 27,993 30,990 41,670 36,828 3.29%
Tax -10,653 -8,057 -8,076 -6,093 -7,013 -9,933 -8,305 4.23%
NP 34,092 27,520 29,641 21,900 23,977 31,737 28,522 3.01%
-
NP to SH 34,092 27,520 29,641 21,900 23,977 31,737 28,522 3.01%
-
Tax Rate 23.81% 22.65% 21.41% 21.77% 22.63% 23.84% 22.55% -
Total Cost 374,329 314,017 317,930 262,797 184,912 259,120 239,241 7.73%
-
Net Worth 277,631 257,200 239,297 222,028 213,748 202,251 175,722 7.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 27,294 33,269 29,858 29,859 29,865 30,721 21,601 3.97%
Div Payout % 80.06% 120.89% 100.73% 136.35% 124.56% 96.80% 75.74% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 277,631 257,200 239,297 222,028 213,748 202,251 175,722 7.91%
NOSH 63,970 63,980 63,983 63,985 63,996 64,003 62,312 0.43%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.35% 8.06% 8.53% 7.69% 11.48% 10.91% 10.65% -
ROE 12.28% 10.70% 12.39% 9.86% 11.22% 15.69% 16.23% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 638.45 533.82 543.22 444.94 326.41 454.44 429.71 6.81%
EPS 53.29 43.01 46.33 34.23 37.47 49.59 45.77 2.56%
DPS 42.67 52.00 46.67 46.67 46.67 48.00 34.67 3.51%
NAPS 4.34 4.02 3.74 3.47 3.34 3.16 2.82 7.44%
Adjusted Per Share Value based on latest NOSH - 64,009
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 106.35 88.93 90.50 74.13 54.39 75.74 69.72 7.28%
EPS 8.88 7.17 7.72 5.70 6.24 8.26 7.43 3.01%
DPS 7.11 8.66 7.77 7.78 7.78 8.00 5.62 3.99%
NAPS 0.7229 0.6697 0.6231 0.5781 0.5566 0.5266 0.4576 7.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.75 4.45 3.35 4.04 4.29 4.30 3.92 -
P/RPS 0.74 0.83 0.62 0.91 1.31 0.95 0.91 -3.38%
P/EPS 8.91 10.35 7.23 11.80 11.45 8.67 8.56 0.66%
EY 11.22 9.67 13.83 8.47 8.73 11.53 11.68 -0.66%
DY 8.98 11.69 13.93 11.55 10.88 11.16 8.84 0.26%
P/NAPS 1.09 1.11 0.90 1.16 1.28 1.36 1.39 -3.96%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/11/13 09/11/12 04/11/11 12/11/10 06/11/09 14/11/08 19/11/07 -
Price 5.91 4.48 3.53 4.04 4.26 3.12 5.05 -
P/RPS 0.93 0.84 0.65 0.91 1.31 0.69 1.18 -3.88%
P/EPS 11.09 10.42 7.62 11.80 11.37 6.29 11.03 0.09%
EY 9.02 9.60 13.12 8.47 8.79 15.89 9.06 -0.07%
DY 7.22 11.61 13.22 11.55 10.95 15.38 6.86 0.85%
P/NAPS 1.36 1.11 0.94 1.16 1.28 0.99 1.79 -4.47%

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