[PIE] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.52%
YoY- 18.79%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 334,359 282,757 230,308 298,268 286,246 251,923 186,358 10.22%
PBT 38,426 30,957 35,492 47,728 40,042 29,324 17,175 14.35%
Tax -6,957 -7,233 -7,377 -9,726 -8,050 -5,524 -4,411 7.88%
NP 31,469 23,724 28,115 38,002 31,992 23,800 12,764 16.22%
-
NP to SH 31,469 23,724 28,115 38,002 31,992 23,800 12,764 16.22%
-
Tax Rate 18.10% 23.36% 20.78% 20.38% 20.10% 18.84% 25.68% -
Total Cost 302,890 259,033 202,193 260,266 254,254 228,123 173,594 9.71%
-
Net Worth 239,230 222,114 213,713 202,240 176,375 157,940 142,094 9.06%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 22,399 22,388 22,388 23,031 16,239 11,323 74 159.00%
Div Payout % 71.18% 94.37% 79.63% 60.61% 50.76% 47.58% 0.58% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 239,230 222,114 213,713 202,240 176,375 157,940 142,094 9.06%
NOSH 63,965 64,009 63,986 64,000 62,544 62,674 62,049 0.50%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.41% 8.39% 12.21% 12.74% 11.18% 9.45% 6.85% -
ROE 13.15% 10.68% 13.16% 18.79% 18.14% 15.07% 8.98% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 522.72 441.74 359.93 466.04 457.67 401.95 300.34 9.67%
EPS 49.20 37.06 43.94 59.38 51.15 37.97 20.57 15.63%
DPS 35.00 35.00 35.00 36.00 26.00 18.00 0.12 157.41%
NAPS 3.74 3.47 3.34 3.16 2.82 2.52 2.29 8.51%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 87.06 73.63 59.97 77.67 74.54 65.60 48.53 10.22%
EPS 8.19 6.18 7.32 9.90 8.33 6.20 3.32 16.23%
DPS 5.83 5.83 5.83 6.00 4.23 2.95 0.02 157.38%
NAPS 0.6229 0.5784 0.5565 0.5266 0.4593 0.4113 0.37 9.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.35 4.04 4.29 4.30 3.92 2.47 2.09 -
P/RPS 0.64 0.91 1.19 0.92 0.86 0.61 0.70 -1.48%
P/EPS 6.81 10.90 9.76 7.24 7.66 6.50 10.16 -6.44%
EY 14.69 9.17 10.24 13.81 13.05 15.37 9.84 6.90%
DY 10.45 8.66 8.16 8.37 6.63 7.29 0.06 136.22%
P/NAPS 0.90 1.16 1.28 1.36 1.39 0.98 0.91 -0.18%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 04/11/11 12/11/10 06/11/09 14/11/08 19/11/07 17/11/06 11/11/05 -
Price 3.53 4.04 4.26 3.12 5.05 2.62 2.02 -
P/RPS 0.68 0.91 1.18 0.67 1.10 0.65 0.67 0.24%
P/EPS 7.18 10.90 9.70 5.25 9.87 6.90 9.82 -5.08%
EY 13.94 9.17 10.31 19.03 10.13 14.49 10.18 5.37%
DY 9.92 8.66 8.22 11.54 5.15 6.87 0.06 134.18%
P/NAPS 0.94 1.16 1.28 0.99 1.79 1.04 0.88 1.10%

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