[PIE] YoY TTM 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- 18.3%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 561,728 449,027 348,816 349,650 287,202 225,902 291,783 11.52%
PBT 50,775 49,230 44,215 46,203 31,132 33,205 43,501 2.60%
Tax -12,264 -11,199 -9,866 -8,976 -5,469 -7,923 -9,566 4.22%
NP 38,511 38,031 34,349 37,227 25,663 25,282 33,935 2.12%
-
NP to SH 38,511 38,031 34,349 37,227 25,663 25,282 33,935 2.12%
-
Tax Rate 24.15% 22.75% 22.31% 19.43% 17.57% 23.86% 21.99% -
Total Cost 523,217 410,996 314,467 312,423 261,539 200,620 257,848 12.51%
-
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 15,358 20,470 24,946 22,399 22,388 22,388 23,031 -6.52%
Div Payout % 39.88% 53.83% 72.63% 60.17% 87.24% 88.56% 67.87% -
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 6.86% 8.47% 9.85% 10.65% 8.94% 11.19% 11.63% -
ROE 12.53% 13.22% 13.42% 19.39% 10.99% 11.36% 16.02% -
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 731.33 702.26 545.28 546.45 448.93 353.14 455.87 8.19%
EPS 50.14 59.48 53.70 58.18 40.11 39.52 53.02 -0.92%
DPS 20.00 32.00 39.00 35.00 35.00 35.00 36.00 -9.32%
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 146.27 116.92 90.83 91.04 74.78 58.82 75.98 11.52%
EPS 10.03 9.90 8.94 9.69 6.68 6.58 8.84 2.12%
DPS 4.00 5.33 6.50 5.83 5.83 5.83 6.00 -6.53%
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 0.80 0.99 0.79 0.72 0.88 1.19 0.83 -0.61%
P/EPS 11.73 11.70 8.05 6.74 9.85 10.63 7.13 8.64%
EY 8.53 8.55 12.43 14.84 10.16 9.41 14.03 -7.95%
DY 3.40 4.60 9.03 8.93 8.86 8.33 9.52 -15.76%
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 0.96 1.16 0.80 0.77 0.86 1.13 0.75 4.19%
P/EPS 14.00 13.69 8.10 7.25 9.65 10.12 6.41 13.89%
EY 7.14 7.31 12.34 13.79 10.37 9.88 15.59 -12.19%
DY 2.85 3.93 8.97 8.29 9.04 8.75 10.59 -19.64%
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