[PIE] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.88%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 494,844 444,268 561,727 538,696 545,190 629,468 449,027 6.71%
PBT 52,814 49,648 50,773 43,246 43,806 47,464 49,231 4.80%
Tax -13,218 -8,648 -12,263 -9,505 -9,766 -10,988 -11,199 11.71%
NP 39,596 41,000 38,510 33,741 34,040 36,476 38,032 2.73%
-
NP to SH 39,596 41,000 38,510 33,741 34,040 36,476 38,032 2.73%
-
Tax Rate 25.03% 17.42% 24.15% 21.98% 22.29% 23.15% 22.75% -
Total Cost 455,248 403,268 523,217 504,954 511,150 592,992 410,995 7.07%
-
Net Worth 321,007 331,685 317,853 301,645 292,363 297,358 287,830 7.56%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 38,397 - 15,355 20,467 30,694 - 20,467 52.28%
Div Payout % 96.97% - 39.87% 60.66% 90.17% - 53.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 321,007 331,685 317,853 301,645 292,363 297,358 287,830 7.56%
NOSH 76,795 76,779 76,776 76,754 76,735 63,948 63,962 13.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.00% 9.23% 6.86% 6.26% 6.24% 5.79% 8.47% -
ROE 12.33% 12.36% 12.12% 11.19% 11.64% 12.27% 13.21% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 644.36 578.63 731.64 701.84 710.48 984.34 702.02 -5.56%
EPS 51.56 53.40 50.00 43.96 44.36 57.04 59.46 -9.08%
DPS 50.00 0.00 20.00 26.67 40.00 0.00 32.00 34.76%
NAPS 4.18 4.32 4.14 3.93 3.81 4.65 4.50 -4.81%
Adjusted Per Share Value based on latest NOSH - 76,793
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 128.85 115.68 146.27 140.27 141.96 163.91 116.92 6.71%
EPS 10.31 10.68 10.03 8.79 8.86 9.50 9.90 2.74%
DPS 10.00 0.00 4.00 5.33 7.99 0.00 5.33 52.29%
NAPS 0.8359 0.8637 0.8277 0.7854 0.7613 0.7743 0.7495 7.56%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.53 6.68 5.88 6.40 6.95 8.62 6.96 -
P/RPS 0.86 1.15 0.80 0.91 0.98 0.88 0.99 -8.98%
P/EPS 10.73 12.51 11.72 14.56 15.67 15.11 11.71 -5.67%
EY 9.32 7.99 8.53 6.87 6.38 6.62 8.54 6.01%
DY 9.04 0.00 3.40 4.17 5.76 0.00 4.60 57.08%
P/NAPS 1.32 1.55 1.42 1.63 1.82 1.85 1.55 -10.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 -
Price 5.95 6.68 7.02 7.15 6.92 8.20 8.14 -
P/RPS 0.92 1.15 0.96 1.02 0.97 0.83 1.16 -14.35%
P/EPS 11.54 12.51 14.00 16.26 15.60 14.38 13.69 -10.79%
EY 8.67 7.99 7.15 6.15 6.41 6.96 7.30 12.18%
DY 8.40 0.00 2.85 3.73 5.78 0.00 3.93 66.16%
P/NAPS 1.42 1.55 1.70 1.82 1.82 1.76 1.81 -14.97%

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