[PIE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.54%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 449,027 408,421 379,844 326,360 348,816 341,537 342,824 19.65%
PBT 49,231 44,745 40,488 28,064 44,215 35,577 36,662 21.65%
Tax -11,199 -10,653 -10,316 -5,924 -9,866 -8,057 -8,328 21.76%
NP 38,032 34,092 30,172 22,140 34,349 27,520 28,334 21.61%
-
NP to SH 38,032 34,092 30,172 22,140 34,349 27,520 28,334 21.61%
-
Tax Rate 22.75% 23.81% 25.48% 21.11% 22.31% 22.65% 22.72% -
Total Cost 410,995 374,329 349,672 304,220 314,467 314,017 314,490 19.47%
-
Net Worth 287,830 277,631 266,148 273,870 265,503 257,200 251,473 9.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 20,467 27,294 40,945 - 24,950 33,269 49,910 -44.71%
Div Payout % 53.82% 80.06% 135.71% - 72.64% 120.89% 176.15% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 287,830 277,631 266,148 273,870 265,503 257,200 251,473 9.39%
NOSH 63,962 63,970 63,977 63,988 63,976 63,980 63,988 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.47% 8.35% 7.94% 6.78% 9.85% 8.06% 8.26% -
ROE 13.21% 12.28% 11.34% 8.08% 12.94% 10.70% 11.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 702.02 638.45 593.71 510.03 545.22 533.82 535.76 19.68%
EPS 59.46 53.29 47.16 34.60 53.69 43.01 44.28 21.64%
DPS 32.00 42.67 64.00 0.00 39.00 52.00 78.00 -44.69%
NAPS 4.50 4.34 4.16 4.28 4.15 4.02 3.93 9.42%
Adjusted Per Share Value based on latest NOSH - 63,988
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.92 106.35 98.91 84.98 90.83 88.93 89.27 19.64%
EPS 9.90 8.88 7.86 5.76 8.94 7.17 7.38 21.56%
DPS 5.33 7.11 10.66 0.00 6.50 8.66 13.00 -44.72%
NAPS 0.7495 0.7229 0.693 0.7131 0.6913 0.6697 0.6548 9.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.96 4.75 4.39 4.61 4.32 4.45 4.32 -
P/RPS 0.99 0.74 0.74 0.90 0.79 0.83 0.81 14.27%
P/EPS 11.71 8.91 9.31 13.32 8.05 10.35 9.76 12.87%
EY 8.54 11.22 10.74 7.51 12.43 9.67 10.25 -11.42%
DY 4.60 8.98 14.58 0.00 9.03 11.69 18.06 -59.71%
P/NAPS 1.55 1.09 1.06 1.08 1.04 1.11 1.10 25.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 -
Price 8.14 5.91 4.63 4.88 4.35 4.48 4.42 -
P/RPS 1.16 0.93 0.78 0.96 0.80 0.84 0.82 25.93%
P/EPS 13.69 11.09 9.82 14.10 8.10 10.42 9.98 23.38%
EY 7.30 9.02 10.19 7.09 12.34 9.60 10.02 -18.98%
DY 3.93 7.22 13.82 0.00 8.97 11.61 17.65 -63.16%
P/NAPS 1.81 1.36 1.11 1.14 1.05 1.11 1.12 37.59%

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