[PIE] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -17.16%
YoY- -32.46%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 84,741 94,508 71,778 58,124 68,978 72,651 71,601 2.84%
PBT 8,352 11,020 6,701 7,798 10,604 12,612 9,538 -2.18%
Tax -1,879 -2,185 -1,529 -2,308 -2,476 -3,099 -2,462 -4.40%
NP 6,473 8,835 5,172 5,490 8,128 9,513 7,076 -1.47%
-
NP to SH 6,473 8,835 5,172 5,490 8,128 9,513 7,076 -1.47%
-
Tax Rate 22.50% 19.83% 22.82% 29.60% 23.35% 24.57% 25.81% -
Total Cost 78,268 85,673 66,606 52,634 60,850 63,138 64,525 3.26%
-
Net Worth 257,129 239,230 222,114 213,713 202,240 176,375 157,940 8.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 257,129 239,230 222,114 213,713 202,240 176,375 157,940 8.45%
NOSH 63,962 63,965 64,009 63,986 64,000 62,544 62,674 0.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.64% 9.35% 7.21% 9.45% 11.78% 13.09% 9.88% -
ROE 2.52% 3.69% 2.33% 2.57% 4.02% 5.39% 4.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 132.49 147.75 112.14 90.84 107.78 116.16 114.24 2.49%
EPS 10.12 13.81 8.08 8.58 12.70 15.21 11.29 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.74 3.47 3.34 3.16 2.82 2.52 8.08%
Adjusted Per Share Value based on latest NOSH - 63,986
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.07 24.61 18.69 15.13 17.96 18.92 18.64 2.85%
EPS 1.69 2.30 1.35 1.43 2.12 2.48 1.84 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6695 0.6229 0.5784 0.5565 0.5266 0.4593 0.4113 8.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.45 3.35 4.04 4.29 4.30 3.92 2.47 -
P/RPS 3.36 2.27 3.60 4.72 3.99 3.37 2.16 7.63%
P/EPS 43.97 24.25 50.00 50.00 33.86 25.77 21.88 12.32%
EY 2.27 4.12 2.00 2.00 2.95 3.88 4.57 -10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.90 1.16 1.28 1.36 1.39 0.98 2.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 04/11/11 12/11/10 06/11/09 14/11/08 19/11/07 17/11/06 -
Price 4.48 3.53 4.04 4.26 3.12 5.05 2.62 -
P/RPS 3.38 2.39 3.60 4.69 2.89 4.35 2.29 6.69%
P/EPS 44.27 25.56 50.00 49.65 24.57 33.20 23.21 11.35%
EY 2.26 3.91 2.00 2.01 4.07 3.01 4.31 -10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.94 1.16 1.28 0.99 1.79 1.04 1.09%

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