[PIE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.95%
YoY- -27.96%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 92,663 88,971 73,680 69,235 73,641 80,126 85,423 1.36%
PBT 17,532 17,914 10,137 9,962 12,249 16,476 12,421 5.90%
Tax -3,822 -2,918 -899 -2,663 -2,117 -2,277 -1,821 13.13%
NP 13,710 14,996 9,238 7,299 10,132 14,199 10,600 4.37%
-
NP to SH 13,710 14,996 9,238 7,299 10,132 14,199 10,600 4.37%
-
Tax Rate 21.80% 16.29% 8.87% 26.73% 17.28% 13.82% 14.66% -
Total Cost 78,953 73,975 64,442 61,936 63,509 65,927 74,823 0.89%
-
Net Worth 255,880 191,956 233,509 222,616 211,856 194,402 167,988 7.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 255,880 191,956 233,509 222,616 211,856 194,402 167,988 7.25%
NOSH 63,970 63,985 63,975 63,970 64,005 63,530 61,988 0.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.80% 16.85% 12.54% 10.54% 13.76% 17.72% 12.41% -
ROE 5.36% 7.81% 3.96% 3.28% 4.78% 7.30% 6.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 144.85 139.05 115.17 108.23 115.05 126.12 137.81 0.83%
EPS 21.43 23.44 14.44 11.41 15.83 22.35 17.10 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.00 3.65 3.48 3.31 3.06 2.71 6.69%
Adjusted Per Share Value based on latest NOSH - 63,970
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.13 23.17 19.19 18.03 19.18 20.86 22.24 1.36%
EPS 3.57 3.90 2.41 1.90 2.64 3.70 2.76 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6663 0.4998 0.608 0.5797 0.5516 0.5062 0.4374 7.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.32 3.92 3.95 4.20 3.78 5.95 3.00 -
P/RPS 2.98 2.82 3.43 3.88 3.29 4.72 2.18 5.34%
P/EPS 20.16 16.73 27.35 36.81 23.88 26.62 17.54 2.34%
EY 4.96 5.98 3.66 2.72 4.19 3.76 5.70 -2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.31 1.08 1.21 1.14 1.94 1.11 -0.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 -
Price 4.35 4.22 3.87 4.00 3.40 5.05 3.20 -
P/RPS 3.00 3.03 3.36 3.70 2.96 4.00 2.32 4.37%
P/EPS 20.30 18.01 26.80 35.06 21.48 22.60 18.71 1.36%
EY 4.93 5.55 3.73 2.85 4.66 4.43 5.34 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.41 1.06 1.15 1.03 1.65 1.18 -1.31%

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