[PIE] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 78.62%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 142,711 92,663 88,971 73,680 69,235 73,641 80,126 10.08%
PBT 15,671 17,532 17,914 10,137 9,962 12,249 16,476 -0.83%
Tax -3,209 -3,822 -2,918 -899 -2,663 -2,117 -2,277 5.87%
NP 12,462 13,710 14,996 9,238 7,299 10,132 14,199 -2.14%
-
NP to SH 12,462 13,710 14,996 9,238 7,299 10,132 14,199 -2.14%
-
Tax Rate 20.48% 21.80% 16.29% 8.87% 26.73% 17.28% 13.82% -
Total Cost 130,249 78,953 73,975 64,442 61,936 63,509 65,927 12.00%
-
Net Worth 287,732 255,880 191,956 233,509 222,616 211,856 194,402 6.74%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 287,732 255,880 191,956 233,509 222,616 211,856 194,402 6.74%
NOSH 63,940 63,970 63,985 63,975 63,970 64,005 63,530 0.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.73% 14.80% 16.85% 12.54% 10.54% 13.76% 17.72% -
ROE 4.33% 5.36% 7.81% 3.96% 3.28% 4.78% 7.30% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 223.19 144.85 139.05 115.17 108.23 115.05 126.12 9.97%
EPS 19.49 21.43 23.44 14.44 11.41 15.83 22.35 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.50 4.00 3.00 3.65 3.48 3.31 3.06 6.63%
Adjusted Per Share Value based on latest NOSH - 63,975
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.16 24.13 23.17 19.19 18.03 19.18 20.86 10.09%
EPS 3.24 3.57 3.90 2.41 1.90 2.64 3.70 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7492 0.6663 0.4998 0.608 0.5797 0.5516 0.5062 6.74%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.96 4.32 3.92 3.95 4.20 3.78 5.95 -
P/RPS 3.12 2.98 2.82 3.43 3.88 3.29 4.72 -6.66%
P/EPS 35.71 20.16 16.73 27.35 36.81 23.88 26.62 5.01%
EY 2.80 4.96 5.98 3.66 2.72 4.19 3.76 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.08 1.31 1.08 1.21 1.14 1.94 -3.66%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 22/02/13 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 -
Price 8.14 4.35 4.22 3.87 4.00 3.40 5.05 -
P/RPS 3.65 3.00 3.03 3.36 3.70 2.96 4.00 -1.51%
P/EPS 41.77 20.30 18.01 26.80 35.06 21.48 22.60 10.76%
EY 2.39 4.93 5.55 3.73 2.85 4.66 4.43 -9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.09 1.41 1.06 1.15 1.03 1.65 1.55%

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