[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
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 661,328 675,878 647,480 579,285 514,357 511,222 478,900 23.98%
PBT 42,974 59,430 64,500 45,732 22,278 21,234 10,624 153.65%
Tax -10,773 -14,860 -18,156 -9,666 -5,168 -4,762 -2,208 187.39%
NP 32,201 44,570 46,344 36,066 17,110 16,472 8,416 144.43%
-
NP to SH 32,201 44,570 46,344 36,066 17,110 16,472 8,416 144.43%
-
Tax Rate 25.07% 25.00% 28.15% 21.14% 23.20% 22.43% 20.78% -
Total Cost 629,126 631,308 601,136 543,219 497,246 494,750 470,484 21.35%
-
Net Worth 380,201 376,361 387,882 372,520 349,478 341,795 329,626 9.97%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 25,602 38,404 - 134,414 179,219 53,765 - -
Div Payout % 79.51% 86.17% - 372.69% 1,047.41% 326.41% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 380,201 376,361 387,882 372,520 349,478 341,795 329,626 9.97%
NOSH 384,042 384,042 384,042 384,042 384,041 76,808 70,133 210.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.87% 6.59% 7.16% 6.23% 3.33% 3.22% 1.76% -
ROE 8.47% 11.84% 11.95% 9.68% 4.90% 4.82% 2.55% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 172.20 175.99 168.60 150.84 133.93 665.58 682.84 -60.05%
EPS 8.39 11.60 12.08 9.39 4.45 22.00 12.00 -21.20%
DPS 6.67 10.00 0.00 35.00 46.67 70.00 0.00 -
NAPS 0.99 0.98 1.01 0.97 0.91 4.45 4.70 -64.56%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 172.20 175.99 168.60 150.84 133.93 133.12 124.70 23.98%
EPS 8.39 11.60 12.08 9.39 4.45 4.29 2.19 144.63%
DPS 6.67 10.00 0.00 35.00 46.67 14.00 0.00 -
NAPS 0.99 0.98 1.01 0.97 0.91 0.89 0.8583 9.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 26.60 20.08 18.98 17.89 41.30 58.29 112.50 -61.72%
EY 3.76 4.98 5.27 5.59 2.42 1.72 0.89 161.10%
DY 2.99 4.29 0.00 20.83 25.36 5.60 0.00 -
P/NAPS 2.25 2.38 2.27 1.73 2.02 2.81 2.87 -14.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 24.45 19.47 19.39 21.08 42.20 11.05 109.50 -63.16%
EY 4.09 5.14 5.16 4.74 2.37 9.05 0.91 172.09%
DY 3.25 4.42 0.00 17.68 24.82 29.54 0.00 -
P/NAPS 2.07 2.31 2.32 2.04 2.07 0.53 2.80 -18.22%

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