[PIE] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 69.73%
YoY- 62.33%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 157,705 142,711 92,663 88,971 73,680 69,235 73,641 13.52%
PBT 18,339 15,671 17,532 17,914 10,137 9,962 12,249 6.95%
Tax -5,135 -3,209 -3,822 -2,918 -899 -2,663 -2,117 15.90%
NP 13,204 12,462 13,710 14,996 9,238 7,299 10,132 4.51%
-
NP to SH 13,204 12,462 13,710 14,996 9,238 7,299 10,132 4.51%
-
Tax Rate 28.00% 20.48% 21.80% 16.29% 8.87% 26.73% 17.28% -
Total Cost 144,501 130,249 78,953 73,975 64,442 61,936 63,509 14.67%
-
Net Worth 307,237 287,732 255,880 191,956 233,509 222,616 211,856 6.38%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 307,237 287,732 255,880 191,956 233,509 222,616 211,856 6.38%
NOSH 76,809 63,940 63,970 63,985 63,975 63,970 64,005 3.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.37% 8.73% 14.80% 16.85% 12.54% 10.54% 13.76% -
ROE 4.30% 4.33% 5.36% 7.81% 3.96% 3.28% 4.78% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 205.32 223.19 144.85 139.05 115.17 108.23 115.05 10.12%
EPS 17.00 19.49 21.43 23.44 14.44 11.41 15.83 1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.50 4.00 3.00 3.65 3.48 3.31 3.20%
Adjusted Per Share Value based on latest NOSH - 63,985
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 41.06 37.16 24.13 23.17 19.19 18.03 19.18 13.51%
EPS 3.44 3.24 3.57 3.90 2.41 1.90 2.64 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.7492 0.6663 0.4998 0.608 0.5797 0.5516 6.38%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 5.88 6.96 4.32 3.92 3.95 4.20 3.78 -
P/RPS 2.86 3.12 2.98 2.82 3.43 3.88 3.29 -2.30%
P/EPS 34.20 35.71 20.16 16.73 27.35 36.81 23.88 6.16%
EY 2.92 2.80 4.96 5.98 3.66 2.72 4.19 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.55 1.08 1.31 1.08 1.21 1.14 4.32%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 22/02/13 24/02/12 28/02/11 25/02/10 27/02/09 -
Price 7.02 8.14 4.35 4.22 3.87 4.00 3.40 -
P/RPS 3.42 3.65 3.00 3.03 3.36 3.70 2.96 2.43%
P/EPS 40.84 41.77 20.30 18.01 26.80 35.06 21.48 11.29%
EY 2.45 2.39 4.93 5.55 3.73 2.85 4.66 -10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.81 1.09 1.41 1.06 1.15 1.03 9.33%

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