[PIE] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.4%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 354,891 311,629 269,103 241,162 301,941 285,196 232,087 7.32%
PBT 47,265 34,107 32,054 38,298 49,736 36,968 24,866 11.28%
Tax -9,268 -6,301 -8,012 -7,545 -10,349 -7,413 -4,661 12.12%
NP 37,997 27,806 24,042 30,753 39,387 29,555 20,205 11.08%
-
NP to SH 37,997 27,806 24,042 30,753 39,387 29,555 20,205 11.08%
-
Tax Rate 19.61% 18.47% 25.00% 19.70% 20.81% 20.05% 18.74% -
Total Cost 316,894 283,823 245,061 210,409 262,554 255,641 211,882 6.93%
-
Net Worth 251,380 228,457 216,213 208,533 193,212 166,769 150,980 8.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 24,946 22,399 22,388 22,388 23,031 16,239 11,323 14.05%
Div Payout % 65.65% 80.56% 93.12% 72.80% 58.48% 54.95% 56.04% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 251,380 228,457 216,213 208,533 193,212 166,769 150,980 8.85%
NOSH 63,964 63,993 63,968 63,967 63,977 62,460 62,908 0.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.71% 8.92% 8.93% 12.75% 13.04% 10.36% 8.71% -
ROE 15.12% 12.17% 11.12% 14.75% 20.39% 17.72% 13.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 554.83 486.97 420.68 377.01 471.95 456.60 368.93 7.03%
EPS 59.40 43.45 37.58 48.08 61.56 47.32 32.12 10.77%
DPS 39.00 35.00 35.00 35.00 36.00 26.00 18.00 13.74%
NAPS 3.93 3.57 3.38 3.26 3.02 2.67 2.40 8.55%
Adjusted Per Share Value based on latest NOSH - 63,967
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 92.41 81.14 70.07 62.80 78.62 74.26 60.43 7.32%
EPS 9.89 7.24 6.26 8.01 10.26 7.70 5.26 11.08%
DPS 6.50 5.83 5.83 5.83 6.00 4.23 2.95 14.05%
NAPS 0.6546 0.5949 0.563 0.543 0.5031 0.4342 0.3931 8.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.32 3.79 4.11 4.04 4.92 3.78 2.48 -
P/RPS 0.78 0.78 0.98 1.07 1.04 0.83 0.67 2.56%
P/EPS 7.27 8.72 10.94 8.40 7.99 7.99 7.72 -0.99%
EY 13.75 11.46 9.14 11.90 12.51 12.52 12.95 1.00%
DY 9.03 9.23 8.52 8.66 7.32 6.88 7.26 3.69%
P/NAPS 1.10 1.06 1.22 1.24 1.63 1.42 1.03 1.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 10/08/12 05/08/11 06/08/10 10/08/09 08/08/08 06/08/07 07/08/06 -
Price 4.42 3.75 4.16 4.24 4.86 3.74 2.39 -
P/RPS 0.80 0.77 0.99 1.12 1.03 0.82 0.65 3.51%
P/EPS 7.44 8.63 11.07 8.82 7.89 7.90 7.44 0.00%
EY 13.44 11.59 9.03 11.34 12.67 12.65 13.44 0.00%
DY 8.82 9.33 8.41 8.25 7.41 6.95 7.53 2.66%
P/NAPS 1.12 1.05 1.23 1.30 1.61 1.40 1.00 1.90%

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