[PIE] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.99%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 545,190 629,468 449,027 408,421 379,844 326,360 348,816 34.78%
PBT 43,806 47,464 49,231 44,745 40,488 28,064 44,215 -0.61%
Tax -9,766 -10,988 -11,199 -10,653 -10,316 -5,924 -9,866 -0.67%
NP 34,040 36,476 38,032 34,092 30,172 22,140 34,349 -0.60%
-
NP to SH 34,040 36,476 38,032 34,092 30,172 22,140 34,349 -0.60%
-
Tax Rate 22.29% 23.15% 22.75% 23.81% 25.48% 21.11% 22.31% -
Total Cost 511,150 592,992 410,995 374,329 349,672 304,220 314,467 38.36%
-
Net Worth 292,363 297,358 287,830 277,631 266,148 273,870 265,503 6.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 30,694 - 20,467 27,294 40,945 - 24,950 14.85%
Div Payout % 90.17% - 53.82% 80.06% 135.71% - 72.64% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 292,363 297,358 287,830 277,631 266,148 273,870 265,503 6.65%
NOSH 76,735 63,948 63,962 63,970 63,977 63,988 63,976 12.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.24% 5.79% 8.47% 8.35% 7.94% 6.78% 9.85% -
ROE 11.64% 12.27% 13.21% 12.28% 11.34% 8.08% 12.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 710.48 984.34 702.02 638.45 593.71 510.03 545.22 19.36%
EPS 44.36 57.04 59.46 53.29 47.16 34.60 53.69 -11.98%
DPS 40.00 0.00 32.00 42.67 64.00 0.00 39.00 1.70%
NAPS 3.81 4.65 4.50 4.34 4.16 4.28 4.15 -5.55%
Adjusted Per Share Value based on latest NOSH - 63,959
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.96 163.91 116.92 106.35 98.91 84.98 90.83 34.78%
EPS 8.86 9.50 9.90 8.88 7.86 5.76 8.94 -0.59%
DPS 7.99 0.00 5.33 7.11 10.66 0.00 6.50 14.79%
NAPS 0.7613 0.7743 0.7495 0.7229 0.693 0.7131 0.6913 6.66%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.95 8.62 6.96 4.75 4.39 4.61 4.32 -
P/RPS 0.98 0.88 0.99 0.74 0.74 0.90 0.79 15.49%
P/EPS 15.67 15.11 11.71 8.91 9.31 13.32 8.05 56.09%
EY 6.38 6.62 8.54 11.22 10.74 7.51 12.43 -35.97%
DY 5.76 0.00 4.60 8.98 14.58 0.00 9.03 -25.96%
P/NAPS 1.82 1.85 1.55 1.09 1.06 1.08 1.04 45.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 -
Price 6.92 8.20 8.14 5.91 4.63 4.88 4.35 -
P/RPS 0.97 0.83 1.16 0.93 0.78 0.96 0.80 13.74%
P/EPS 15.60 14.38 13.69 11.09 9.82 14.10 8.10 54.98%
EY 6.41 6.96 7.30 9.02 10.19 7.09 12.34 -35.45%
DY 5.78 0.00 3.93 7.22 13.82 0.00 8.97 -25.45%
P/NAPS 1.82 1.76 1.81 1.36 1.11 1.14 1.05 44.44%

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