[PIE] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.71%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 80,026 76,090 69,407 45,961 79,068 59,156 57,302 5.71%
PBT 7,187 6,568 8,770 6,913 10,261 6,643 4,797 6.96%
Tax -1,298 -1,146 -1,982 -1,047 -2,628 -1,872 -1,199 1.32%
NP 5,889 5,422 6,788 5,866 7,633 4,771 3,598 8.55%
-
NP to SH 5,889 5,422 6,788 5,866 7,633 4,771 3,598 8.55%
-
Tax Rate 18.06% 17.45% 22.60% 15.15% 25.61% 28.18% 24.99% -
Total Cost 74,137 70,668 62,619 40,095 71,435 54,385 53,704 5.51%
-
Net Worth 261,164 238,071 228,399 218,135 204,101 172,251 154,111 9.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 22,399 - - - - - -
Div Payout % - 413.12% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 261,164 238,071 228,399 218,135 204,101 172,251 154,111 9.18%
NOSH 64,010 63,997 63,977 63,969 63,981 61,961 62,141 0.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.36% 7.13% 9.78% 12.76% 9.65% 8.07% 6.28% -
ROE 2.25% 2.28% 2.97% 2.69% 3.74% 2.77% 2.33% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 125.02 118.90 108.49 71.85 123.58 95.47 92.21 5.19%
EPS 9.20 8.47 10.61 9.17 11.93 7.70 5.79 8.01%
DPS 0.00 35.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 3.72 3.57 3.41 3.19 2.78 2.48 8.64%
Adjusted Per Share Value based on latest NOSH - 63,969
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.84 19.81 18.07 11.97 20.59 15.40 14.92 5.72%
EPS 1.53 1.41 1.77 1.53 1.99 1.24 0.94 8.44%
DPS 0.00 5.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.6199 0.5947 0.568 0.5315 0.4485 0.4013 9.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.89 4.26 4.20 3.84 5.10 3.28 2.47 -
P/RPS 3.91 3.58 3.87 5.34 4.13 3.44 2.68 6.49%
P/EPS 53.15 50.28 39.59 41.88 42.75 42.60 42.66 3.72%
EY 1.88 1.99 2.53 2.39 2.34 2.35 2.34 -3.57%
DY 0.00 8.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.15 1.18 1.13 1.60 1.18 1.00 3.08%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 20/05/11 21/05/10 22/05/09 23/05/08 18/05/07 19/05/06 -
Price 4.74 4.26 4.48 4.48 5.80 3.88 2.58 -
P/RPS 3.79 3.58 4.13 6.24 4.69 4.06 2.80 5.17%
P/EPS 51.52 50.28 42.22 48.85 48.62 50.39 44.56 2.44%
EY 1.94 1.99 2.37 2.05 2.06 1.98 2.24 -2.36%
DY 0.00 8.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.25 1.31 1.82 1.40 1.04 1.83%

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