[PIE] YoY 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- 5.36%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
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 90,081 72,337 52,582 70,096 69,016 63,238 54,076 8.87%
PBT 10,701 5,524 8,532 10,387 8,366 6,197 5,452 11.88%
Tax -2,727 -1,059 -1,905 -2,345 -1,258 -1,309 -1,506 10.39%
NP 7,974 4,465 6,627 8,042 7,108 4,888 3,946 12.43%
-
NP to SH 7,974 4,465 6,627 8,042 7,108 4,888 3,946 12.43%
-
Tax Rate 25.48% 19.17% 22.33% 22.58% 15.04% 21.12% 27.62% -
Total Cost 82,107 67,872 45,955 62,054 61,908 58,350 50,130 8.56%
-
Net Worth 228,457 216,213 208,533 193,212 166,769 150,980 132,976 9.43%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 22,388 22,388 23,031 16,239 11,323 74 -
Div Payout % - 501.43% 337.84% 286.40% 228.47% 231.66% 1.88% -
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 228,457 216,213 208,533 193,212 166,769 150,980 132,976 9.43%
NOSH 63,993 63,968 63,967 63,977 62,460 62,908 61,849 0.56%
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 8.85% 6.17% 12.60% 11.47% 10.30% 7.73% 7.30% -
ROE 3.49% 2.07% 3.18% 4.16% 4.26% 3.24% 2.97% -
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 140.77 113.08 82.20 109.56 110.50 100.52 87.43 8.25%
EPS 12.46 6.98 10.36 12.57 11.38 7.77 6.38 11.79%
DPS 0.00 35.00 35.00 36.00 26.00 18.00 0.12 -
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 23.46 18.84 13.69 18.25 17.97 16.47 14.08 8.87%
EPS 2.08 1.16 1.73 2.09 1.85 1.27 1.03 12.42%
DPS 0.00 5.83 5.83 6.00 4.23 2.95 0.02 -
NAPS 0.5949 0.563 0.543 0.5031 0.4342 0.3931 0.3463 9.43%
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 2.69 3.63 4.91 4.49 3.42 2.47 2.49 1.29%
P/EPS 30.42 58.88 39.00 39.14 33.22 31.92 34.17 -1.91%
EY 3.29 1.70 2.56 2.55 3.01 3.13 2.93 1.94%
DY 0.00 8.52 8.66 7.32 6.88 7.26 0.06 -
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 2.66 3.68 5.16 4.44 3.38 2.38 2.49 1.10%
P/EPS 30.09 59.60 40.93 38.66 32.86 30.76 34.17 -2.09%
EY 3.32 1.68 2.44 2.59 3.04 3.25 2.93 2.10%
DY 0.00 8.41 8.25 7.41 6.95 7.53 0.06 -
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