[PIE] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.17%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 546,734 398,979 345,124 334,359 282,757 230,308 298,268 10.62%
PBT 48,107 51,091 44,597 38,426 30,957 35,492 47,728 0.13%
Tax -10,338 -11,812 -8,962 -6,957 -7,233 -7,377 -9,726 1.02%
NP 37,769 39,279 35,635 31,469 23,724 28,115 38,002 -0.10%
-
NP to SH 37,769 39,279 35,635 31,469 23,724 28,115 38,002 -0.10%
-
Tax Rate 21.49% 23.12% 20.10% 18.10% 23.36% 20.78% 20.38% -
Total Cost 508,965 359,700 309,489 302,890 259,033 202,193 260,266 11.82%
-
Net Worth 301,797 255,838 257,129 239,230 222,114 213,713 202,240 6.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,358 20,470 24,946 22,399 22,388 22,388 23,031 -6.52%
Div Payout % 40.66% 52.12% 70.00% 71.18% 94.37% 79.63% 60.61% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 301,797 255,838 257,129 239,230 222,114 213,713 202,240 6.89%
NOSH 76,793 63,959 63,962 63,965 64,009 63,986 64,000 3.08%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.91% 9.84% 10.33% 9.41% 8.39% 12.21% 12.74% -
ROE 12.51% 15.35% 13.86% 13.15% 10.68% 13.16% 18.79% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 711.96 623.80 539.57 522.72 441.74 359.93 466.04 7.31%
EPS 49.18 61.41 55.71 49.20 37.06 43.94 59.38 -3.09%
DPS 20.00 32.00 39.00 35.00 35.00 35.00 36.00 -9.32%
NAPS 3.93 4.00 4.02 3.74 3.47 3.34 3.16 3.69%
Adjusted Per Share Value based on latest NOSH - 63,965
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 142.36 103.89 89.87 87.06 73.63 59.97 77.67 10.62%
EPS 9.83 10.23 9.28 8.19 6.18 7.32 9.90 -0.11%
DPS 4.00 5.33 6.50 5.83 5.83 5.83 6.00 -6.53%
NAPS 0.7858 0.6662 0.6695 0.6229 0.5784 0.5565 0.5266 6.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.40 4.75 4.45 3.35 4.04 4.29 4.30 -
P/RPS 0.90 0.76 0.82 0.64 0.91 1.19 0.92 -0.36%
P/EPS 13.01 7.73 7.99 6.81 10.90 9.76 7.24 10.25%
EY 7.68 12.93 12.52 14.69 9.17 10.24 13.81 -9.31%
DY 3.12 6.74 8.76 10.45 8.66 8.16 8.37 -15.15%
P/NAPS 1.63 1.19 1.11 0.90 1.16 1.28 1.36 3.06%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 06/11/09 14/11/08 -
Price 7.15 5.91 4.48 3.53 4.04 4.26 3.12 -
P/RPS 1.00 0.95 0.83 0.68 0.91 1.18 0.67 6.89%
P/EPS 14.54 9.62 8.04 7.18 10.90 9.70 5.25 18.49%
EY 6.88 10.39 12.44 13.94 9.17 10.31 19.03 -15.59%
DY 2.80 5.41 8.71 9.92 8.66 8.22 11.54 -21.01%
P/NAPS 1.82 1.48 1.11 0.94 1.16 1.28 0.99 10.67%

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