[PIE] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 110.78%

YoY- -37.37%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	661,328	675,878	647,480	579,285	514,357	511,222	478,900	23.98%
YoY %	-2.15%	4.39%	11.77%	12.62%	0.61%	6.75%	-	-
Horiz. %	138.09%	141.13%	135.20%	120.96%	107.40%	106.75%	100.00%	-
PBT	42,974	59,430	64,500	45,732	22,278	21,234	10,624	153.65%
YoY %	-27.69%	-7.86%	41.04%	105.28%	4.92%	99.87%	-	-
Horiz. %	404.50%	559.39%	607.12%	430.46%	209.70%	199.87%	100.00%	-
Tax	-10,773	-14,860	-18,156	-9,666	-5,168	-4,762	-2,208	187.39%
YoY %	27.50%	18.15%	-87.83%	-87.04%	-8.53%	-115.67%	-	-
Horiz. %	487.91%	673.01%	822.28%	437.77%	234.06%	215.67%	100.00%	-
NP	32,201	44,570	46,344	36,066	17,110	16,472	8,416	144.43%
YoY %	-27.75%	-3.83%	28.50%	110.79%	3.87%	95.72%	-	-
Horiz. %	382.62%	529.59%	550.67%	428.54%	203.30%	195.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,201	44,570	46,344	36,066	17,110	16,472	8,416	144.43%
YoY %	-27.75%	-3.83%	28.50%	110.79%	3.87%	95.72%	-	-
Horiz. %	382.62%	529.59%	550.67%	428.54%	203.30%	195.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	25.00%	28.15%	21.14%	23.20%	22.43%	20.78%	-
YoY %	0.28%	-11.19%	33.16%	-8.88%	3.43%	7.94%	-	-
Horiz. %	120.64%	120.31%	135.47%	101.73%	111.65%	107.94%	100.00%	-
Total Cost	629,126	631,308	601,136	543,219	497,246	494,750	470,484	21.35%
YoY %	-0.35%	5.02%	10.66%	9.25%	0.50%	5.16%	-	-
Horiz. %	133.72%	134.18%	127.77%	115.46%	105.69%	105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,201	376,361	387,882	372,520	349,478	341,795	329,626	9.97%
YoY %	1.02%	-2.97%	4.12%	6.59%	2.25%	3.69%	-	-
Horiz. %	115.34%	114.18%	117.67%	113.01%	106.02%	103.69%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	25,602	38,404	-	134,414	179,219	53,765	-	-
YoY %	-33.34%	0.00%	-	-25.00%	233.34%	0.00%	-	-
Horiz. %	47.62%	71.43%	-	250.00%	333.34%	100.00%	-	-
Div Payout %	79.51%	86.17%	-	372.69%	1,047.41%	326.41%	-	-
YoY %	-7.73%	0.00%	-	-64.42%	220.89%	0.00%	-	-
Horiz. %	24.36%	26.40%	-	114.18%	320.89%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	380,201	376,361	387,882	372,520	349,478	341,795	329,626	9.97%
YoY %	1.02%	-2.97%	4.12%	6.59%	2.25%	3.69%	-	-
Horiz. %	115.34%	114.18%	117.67%	113.01%	106.02%	103.69%	100.00%	-
NOSH	384,042	384,042	384,042	384,042	384,041	76,808	70,133	210.35%
YoY %	0.00%	0.00%	0.00%	0.00%	400.00%	9.52%	-	-
Horiz. %	547.59%	547.59%	547.59%	547.59%	547.59%	109.52%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	4.87%	6.59%	7.16%	6.23%	3.33%	3.22%	1.76%	-
YoY %	-26.10%	-7.96%	14.93%	87.09%	3.42%	82.95%	-	-
Horiz. %	276.70%	374.43%	406.82%	353.98%	189.20%	182.95%	100.00%	-
ROE	8.47%	11.84%	11.95%	9.68%	4.90%	4.82%	2.55%	-
YoY %	-28.46%	-0.92%	23.45%	97.55%	1.66%	89.02%	-	-
Horiz. %	332.16%	464.31%	468.63%	379.61%	192.16%	189.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	172.20	175.99	168.60	150.84	133.93	665.58	682.84	-60.05%
YoY %	-2.15%	4.38%	11.77%	12.63%	-79.88%	-2.53%	-	-
Horiz. %	25.22%	25.77%	24.69%	22.09%	19.61%	97.47%	100.00%	-
EPS	8.39	11.60	12.08	9.39	4.45	22.00	12.00	-21.20%
YoY %	-27.67%	-3.97%	28.65%	111.01%	-79.77%	83.33%	-	-
Horiz. %	69.92%	96.67%	100.67%	78.25%	37.08%	183.33%	100.00%	-
DPS	6.67	10.00	0.00	35.00	46.67	70.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	-25.01%	-33.33%	0.00%	-	-
Horiz. %	9.53%	14.29%	0.00%	50.00%	66.67%	100.00%	-	-
NAPS	0.99	0.98	1.01	0.97	0.91	4.45	4.70	-64.56%
YoY %	1.02%	-2.97%	4.12%	6.59%	-79.55%	-5.32%	-	-
Horiz. %	21.06%	20.85%	21.49%	20.64%	19.36%	94.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 384,042
RPS	172.20	175.99	168.60	150.84	133.93	133.12	124.70	23.98%
YoY %	-2.15%	4.38%	11.77%	12.63%	0.61%	6.75%	-	-
Horiz. %	138.09%	141.13%	135.20%	120.96%	107.40%	106.75%	100.00%	-
EPS	8.39	11.60	12.08	9.39	4.45	4.29	2.19	144.63%
YoY %	-27.67%	-3.97%	28.65%	111.01%	3.73%	95.89%	-	-
Horiz. %	383.11%	529.68%	551.60%	428.77%	203.20%	195.89%	100.00%	-
DPS	6.67	10.00	0.00	35.00	46.67	14.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	-25.01%	233.36%	0.00%	-	-
Horiz. %	47.64%	71.43%	0.00%	250.00%	333.36%	100.00%	-	-
NAPS	0.99	0.98	1.01	0.97	0.91	0.89	0.8583	9.97%
YoY %	1.02%	-2.97%	4.12%	6.59%	2.25%	3.69%	-	-
Horiz. %	115.34%	114.18%	117.67%	113.01%	106.02%	103.69%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.23	2.33	2.29	1.68	1.84	12.50	13.50	-
P/RPS	1.29	1.32	1.36	1.11	1.37	1.88	1.98	-24.82%
YoY %	-2.27%	-2.94%	22.52%	-18.98%	-27.13%	-5.05%	-	-
Horiz. %	65.15%	66.67%	68.69%	56.06%	69.19%	94.95%	100.00%	-
P/EPS	26.60	20.08	18.98	17.89	41.30	58.29	112.50	-61.72%
YoY %	32.47%	5.80%	6.09%	-56.68%	-29.15%	-48.19%	-	-
Horiz. %	23.64%	17.85%	16.87%	15.90%	36.71%	51.81%	100.00%	-
EY	3.76	4.98	5.27	5.59	2.42	1.72	0.89	161.10%
YoY %	-24.50%	-5.50%	-5.72%	130.99%	40.70%	93.26%	-	-
Horiz. %	422.47%	559.55%	592.13%	628.09%	271.91%	193.26%	100.00%	-
DY	2.99	4.29	0.00	20.83	25.36	5.60	0.00	-
YoY %	-30.30%	0.00%	0.00%	-17.86%	352.86%	0.00%	-	-
Horiz. %	53.39%	76.61%	0.00%	371.96%	452.86%	100.00%	-	-
P/NAPS	2.25	2.38	2.27	1.73	2.02	2.81	2.87	-14.96%
YoY %	-5.46%	4.85%	31.21%	-14.36%	-28.11%	-2.09%	-	-
Horiz. %	78.40%	82.93%	79.09%	60.28%	70.38%	97.91%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	06/11/17	07/08/17	26/05/17	27/02/17	07/11/16	08/08/16	27/05/16	-
Price	2.05	2.26	2.34	1.98	1.88	2.37	13.14	-
P/RPS	1.19	1.28	1.39	1.31	1.40	0.36	1.92	-27.28%
YoY %	-7.03%	-7.91%	6.11%	-6.43%	288.89%	-81.25%	-	-
Horiz. %	61.98%	66.67%	72.40%	68.23%	72.92%	18.75%	100.00%	-
P/EPS	24.45	19.47	19.39	21.08	42.20	11.05	109.50	-63.16%
YoY %	25.58%	0.41%	-8.02%	-50.05%	281.90%	-89.91%	-	-
Horiz. %	22.33%	17.78%	17.71%	19.25%	38.54%	10.09%	100.00%	-
EY	4.09	5.14	5.16	4.74	2.37	9.05	0.91	172.09%
YoY %	-20.43%	-0.39%	8.86%	100.00%	-73.81%	894.51%	-	-
Horiz. %	449.45%	564.84%	567.03%	520.88%	260.44%	994.51%	100.00%	-
DY	3.25	4.42	0.00	17.68	24.82	29.54	0.00	-
YoY %	-26.47%	0.00%	0.00%	-28.77%	-15.98%	0.00%	-	-
Horiz. %	11.00%	14.96%	0.00%	59.85%	84.02%	100.00%	-	-
P/NAPS	2.07	2.31	2.32	2.04	2.07	0.53	2.80	-18.22%
YoY %	-10.39%	-0.43%	13.73%	-1.45%	290.57%	-81.07%	-	-
Horiz. %	73.93%	82.50%	82.86%	72.86%	73.93%	18.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos