[PIE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.08%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 348,816 349,650 287,202 225,902 291,783 280,949 277,564 3.87%
PBT 44,215 46,203 31,132 33,205 43,501 44,097 32,953 5.01%
Tax -9,866 -8,976 -5,469 -7,923 -9,566 -8,506 -6,791 6.41%
NP 34,349 37,227 25,663 25,282 33,935 35,591 26,162 4.63%
-
NP to SH 34,349 37,227 25,663 25,282 33,935 35,591 26,162 4.63%
-
Tax Rate 22.31% 19.43% 17.57% 23.86% 21.99% 19.29% 20.61% -
Total Cost 314,467 312,423 261,539 200,620 257,848 245,358 251,402 3.79%
-
Net Worth 255,880 191,956 233,509 222,616 211,856 194,402 167,988 7.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 24,946 22,399 22,388 22,388 23,031 16,239 11,323 14.05%
Div Payout % 72.63% 60.17% 87.24% 88.56% 67.87% 45.63% 43.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 255,880 191,956 233,509 222,616 211,856 194,402 167,988 7.25%
NOSH 63,970 63,985 63,975 63,970 64,005 63,530 61,988 0.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.85% 10.65% 8.94% 11.19% 11.63% 12.67% 9.43% -
ROE 13.42% 19.39% 10.99% 11.36% 16.02% 18.31% 15.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 545.28 546.45 448.93 353.14 455.87 442.23 447.77 3.33%
EPS 53.70 58.18 40.11 39.52 53.02 56.02 42.20 4.09%
DPS 39.00 35.00 35.00 35.00 36.00 25.56 18.00 13.74%
NAPS 4.00 3.00 3.65 3.48 3.31 3.06 2.71 6.69%
Adjusted Per Share Value based on latest NOSH - 63,970
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 90.83 91.04 74.78 58.82 75.98 73.16 72.27 3.87%
EPS 8.94 9.69 6.68 6.58 8.84 9.27 6.81 4.63%
DPS 6.50 5.83 5.83 5.83 6.00 4.23 2.95 14.05%
NAPS 0.6663 0.4998 0.608 0.5797 0.5516 0.5062 0.4374 7.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.32 3.92 3.95 4.20 3.78 5.95 3.00 -
P/RPS 0.79 0.72 0.88 1.19 0.83 1.35 0.67 2.78%
P/EPS 8.05 6.74 9.85 10.63 7.13 10.62 7.11 2.08%
EY 12.43 14.84 10.16 9.41 14.03 9.42 14.07 -2.04%
DY 9.03 8.93 8.86 8.33 9.52 4.30 6.00 7.04%
P/NAPS 1.08 1.31 1.08 1.21 1.14 1.94 1.11 -0.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 -
Price 4.35 4.22 3.87 4.00 3.40 5.05 3.20 -
P/RPS 0.80 0.77 0.86 1.13 0.75 1.14 0.71 2.00%
P/EPS 8.10 7.25 9.65 10.12 6.41 9.01 7.58 1.11%
EY 12.34 13.79 10.37 9.88 15.59 11.09 13.19 -1.10%
DY 8.97 8.29 9.04 8.75 10.59 5.06 5.63 8.06%
P/NAPS 1.09 1.41 1.06 1.15 1.03 1.65 1.18 -1.31%

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