[PIE] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.47%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 662,241 533,280 494,844 444,268 561,727 538,696 545,190 13.80%
PBT 79,956 59,221 52,814 49,648 50,773 43,246 43,806 49.18%
Tax -22,366 -14,202 -13,218 -8,648 -12,263 -9,505 -9,766 73.48%
NP 57,590 45,018 39,596 41,000 38,510 33,741 34,040 41.84%
-
NP to SH 57,590 45,018 39,596 41,000 38,510 33,741 34,040 41.84%
-
Tax Rate 27.97% 23.98% 25.03% 17.42% 24.15% 21.98% 22.29% -
Total Cost 604,651 488,261 455,248 403,268 523,217 504,954 511,150 11.81%
-
Net Worth 72,009 340,251 321,007 331,685 317,853 301,645 292,363 -60.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,151 25,602 38,397 - 15,355 20,467 30,694 -26.92%
Div Payout % 33.26% 56.87% 96.97% - 39.87% 60.66% 90.17% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 72,009 340,251 321,007 331,685 317,853 301,645 292,363 -60.60%
NOSH 76,606 76,806 76,795 76,779 76,776 76,754 76,735 -0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.70% 8.44% 8.00% 9.23% 6.86% 6.26% 6.24% -
ROE 79.98% 13.23% 12.33% 12.36% 12.12% 11.19% 11.64% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 864.47 694.32 644.36 578.63 731.64 701.84 710.48 13.93%
EPS 15.00 58.61 51.56 53.40 50.00 43.96 44.36 -51.36%
DPS 25.00 33.33 50.00 0.00 20.00 26.67 40.00 -26.83%
NAPS 0.94 4.43 4.18 4.32 4.14 3.93 3.81 -60.56%
Adjusted Per Share Value based on latest NOSH - 76,779
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 172.44 138.86 128.85 115.68 146.27 140.27 141.96 13.80%
EPS 15.00 11.72 10.31 10.68 10.03 8.79 8.86 41.91%
DPS 4.99 6.67 10.00 0.00 4.00 5.33 7.99 -26.87%
NAPS 0.1875 0.886 0.8359 0.8637 0.8277 0.7854 0.7613 -60.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 10.70 6.49 5.53 6.68 5.88 6.40 6.95 -
P/RPS 1.24 0.93 0.86 1.15 0.80 0.91 0.98 16.93%
P/EPS 14.23 11.07 10.73 12.51 11.72 14.56 15.67 -6.20%
EY 7.03 9.03 9.32 7.99 8.53 6.87 6.38 6.66%
DY 2.34 5.14 9.04 0.00 3.40 4.17 5.76 -45.05%
P/NAPS 11.38 1.47 1.32 1.55 1.42 1.63 1.82 238.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 14/11/14 15/08/14 -
Price 11.06 8.59 5.95 6.68 7.02 7.15 6.92 -
P/RPS 1.28 1.24 0.92 1.15 0.96 1.02 0.97 20.24%
P/EPS 14.71 14.66 11.54 12.51 14.00 16.26 15.60 -3.83%
EY 6.80 6.82 8.67 7.99 7.15 6.15 6.41 4.00%
DY 2.26 3.88 8.40 0.00 2.85 3.73 5.78 -46.43%
P/NAPS 11.77 1.94 1.42 1.55 1.70 1.82 1.82 245.93%

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