[PIE] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -4.09%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 561,727 538,696 545,190 629,468 449,027 408,421 379,844 29.70%
PBT 50,773 43,246 43,806 47,464 49,231 44,745 40,488 16.24%
Tax -12,263 -9,505 -9,766 -10,988 -11,199 -10,653 -10,316 12.18%
NP 38,510 33,741 34,040 36,476 38,032 34,092 30,172 17.61%
-
NP to SH 38,510 33,741 34,040 36,476 38,032 34,092 30,172 17.61%
-
Tax Rate 24.15% 21.98% 22.29% 23.15% 22.75% 23.81% 25.48% -
Total Cost 523,217 504,954 511,150 592,992 410,995 374,329 349,672 30.72%
-
Net Worth 317,853 301,645 292,363 297,358 287,830 277,631 266,148 12.52%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 15,355 20,467 30,694 - 20,467 27,294 40,945 -47.90%
Div Payout % 39.87% 60.66% 90.17% - 53.82% 80.06% 135.71% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 317,853 301,645 292,363 297,358 287,830 277,631 266,148 12.52%
NOSH 76,776 76,754 76,735 63,948 63,962 63,970 63,977 12.89%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.86% 6.26% 6.24% 5.79% 8.47% 8.35% 7.94% -
ROE 12.12% 11.19% 11.64% 12.27% 13.21% 12.28% 11.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 731.64 701.84 710.48 984.34 702.02 638.45 593.71 14.89%
EPS 50.00 43.96 44.36 57.04 59.46 53.29 47.16 3.96%
DPS 20.00 26.67 40.00 0.00 32.00 42.67 64.00 -53.85%
NAPS 4.14 3.93 3.81 4.65 4.50 4.34 4.16 -0.31%
Adjusted Per Share Value based on latest NOSH - 63,948
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 146.27 140.27 141.96 163.91 116.92 106.35 98.91 29.70%
EPS 10.03 8.79 8.86 9.50 9.90 8.88 7.86 17.59%
DPS 4.00 5.33 7.99 0.00 5.33 7.11 10.66 -47.88%
NAPS 0.8277 0.7854 0.7613 0.7743 0.7495 0.7229 0.693 12.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.88 6.40 6.95 8.62 6.96 4.75 4.39 -
P/RPS 0.80 0.91 0.98 0.88 0.99 0.74 0.74 5.31%
P/EPS 11.72 14.56 15.67 15.11 11.71 8.91 9.31 16.53%
EY 8.53 6.87 6.38 6.62 8.54 11.22 10.74 -14.20%
DY 3.40 4.17 5.76 0.00 4.60 8.98 14.58 -62.01%
P/NAPS 1.42 1.63 1.82 1.85 1.55 1.09 1.06 21.45%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 -
Price 7.02 7.15 6.92 8.20 8.14 5.91 4.63 -
P/RPS 0.96 1.02 0.97 0.83 1.16 0.93 0.78 14.80%
P/EPS 14.00 16.26 15.60 14.38 13.69 11.09 9.82 26.58%
EY 7.15 6.15 6.41 6.96 7.30 9.02 10.19 -20.98%
DY 2.85 3.73 5.78 0.00 3.93 7.22 13.82 -64.99%
P/NAPS 1.70 1.82 1.82 1.76 1.81 1.36 1.11 32.76%

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