[PIE] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -85.39%
YoY- -79.47%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 579,285 514,357 511,222 478,900 662,241 533,280 494,844 11.02%
PBT 45,732 22,278 21,234 10,624 79,956 59,221 52,814 -9.11%
Tax -9,666 -5,168 -4,762 -2,208 -22,366 -14,202 -13,218 -18.75%
NP 36,066 17,110 16,472 8,416 57,590 45,018 39,596 -6.00%
-
NP to SH 36,066 17,110 16,472 8,416 57,590 45,018 39,596 -6.00%
-
Tax Rate 21.14% 23.20% 22.43% 20.78% 27.97% 23.98% 25.03% -
Total Cost 543,219 497,246 494,750 470,484 604,651 488,261 455,248 12.43%
-
Net Worth 372,520 349,478 341,795 329,626 72,009 340,251 321,007 10.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 134,414 179,219 53,765 - 19,151 25,602 38,397 129.67%
Div Payout % 372.69% 1,047.41% 326.41% - 33.26% 56.87% 96.97% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 372,520 349,478 341,795 329,626 72,009 340,251 321,007 10.38%
NOSH 384,042 384,041 76,808 70,133 76,606 76,806 76,795 191.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.23% 3.33% 3.22% 1.76% 8.70% 8.44% 8.00% -
ROE 9.68% 4.90% 4.82% 2.55% 79.98% 13.23% 12.33% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 150.84 133.93 665.58 682.84 864.47 694.32 644.36 -61.84%
EPS 9.39 4.45 22.00 12.00 15.00 58.61 51.56 -67.70%
DPS 35.00 46.67 70.00 0.00 25.00 33.33 50.00 -21.07%
NAPS 0.97 0.91 4.45 4.70 0.94 4.43 4.18 -62.06%
Adjusted Per Share Value based on latest NOSH - 70,133
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 150.84 133.93 133.12 124.70 172.44 138.86 128.85 11.02%
EPS 9.39 4.45 4.29 2.19 15.00 11.72 10.31 -6.01%
DPS 35.00 46.67 14.00 0.00 4.99 6.67 10.00 129.64%
NAPS 0.97 0.91 0.89 0.8583 0.1875 0.886 0.8359 10.37%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.68 1.84 12.50 13.50 10.70 6.49 5.53 -
P/RPS 1.11 1.37 1.88 1.98 1.24 0.93 0.86 18.45%
P/EPS 17.89 41.30 58.29 112.50 14.23 11.07 10.73 40.38%
EY 5.59 2.42 1.72 0.89 7.03 9.03 9.32 -28.76%
DY 20.83 25.36 5.60 0.00 2.34 5.14 9.04 74.01%
P/NAPS 1.73 2.02 2.81 2.87 11.38 1.47 1.32 19.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 -
Price 1.98 1.88 2.37 13.14 11.06 8.59 5.95 -
P/RPS 1.31 1.40 0.36 1.92 1.28 1.24 0.92 26.43%
P/EPS 21.08 42.20 11.05 109.50 14.71 14.66 11.54 49.15%
EY 4.74 2.37 9.05 0.91 6.80 6.82 8.67 -33.01%
DY 17.68 24.82 29.54 0.00 2.26 3.88 8.40 63.86%
P/NAPS 2.04 2.07 0.53 2.80 11.77 1.94 1.42 27.17%

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