[PIE] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 70.54%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 255,611 119,725 662,241 399,960 247,422 111,067 561,727 -40.86%
PBT 10,617 2,656 79,956 44,416 26,407 12,412 50,773 -64.80%
Tax -2,381 -552 -22,366 -10,652 -6,609 -2,162 -12,263 -66.50%
NP 8,236 2,104 57,590 33,764 19,798 10,250 38,510 -64.27%
-
NP to SH 8,236 2,104 57,590 33,764 19,798 10,250 38,510 -64.27%
-
Tax Rate 22.43% 20.78% 27.97% 23.98% 25.03% 17.42% 24.15% -
Total Cost 247,375 117,621 604,651 366,196 227,624 100,817 523,217 -39.33%
-
Net Worth 341,795 329,626 72,009 340,251 321,007 331,685 317,853 4.96%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 26,882 - 19,151 19,201 19,198 - 15,355 45.30%
Div Payout % 326.41% - 33.26% 56.87% 96.97% - 39.87% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 341,795 329,626 72,009 340,251 321,007 331,685 317,853 4.96%
NOSH 76,808 70,133 76,606 76,806 76,795 76,779 76,776 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.22% 1.76% 8.70% 8.44% 8.00% 9.23% 6.86% -
ROE 2.41% 0.64% 79.98% 9.92% 6.17% 3.09% 12.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 332.79 170.71 864.47 520.74 322.18 144.66 731.64 -40.88%
EPS 11.00 3.00 15.00 43.96 25.78 13.35 50.00 -63.59%
DPS 35.00 0.00 25.00 25.00 25.00 0.00 20.00 45.26%
NAPS 4.45 4.70 0.94 4.43 4.18 4.32 4.14 4.93%
Adjusted Per Share Value based on latest NOSH - 76,826
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 66.56 31.17 172.44 104.14 64.43 28.92 146.27 -40.86%
EPS 2.14 0.55 15.00 8.79 5.16 2.67 10.03 -64.32%
DPS 7.00 0.00 4.99 5.00 5.00 0.00 4.00 45.26%
NAPS 0.89 0.8583 0.1875 0.886 0.8359 0.8637 0.8277 4.96%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 12.50 13.50 10.70 6.49 5.53 6.68 5.88 -
P/RPS 3.76 7.91 1.24 1.25 1.72 4.62 0.80 180.85%
P/EPS 116.57 450.00 14.23 14.76 21.45 50.04 11.72 363.14%
EY 0.86 0.22 7.03 6.77 4.66 2.00 8.53 -78.36%
DY 2.80 0.00 2.34 3.85 4.52 0.00 3.40 -12.15%
P/NAPS 2.81 2.87 11.38 1.47 1.32 1.55 1.42 57.68%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 -
Price 2.37 13.14 11.06 8.59 5.95 6.68 7.02 -
P/RPS 0.71 7.70 1.28 1.65 1.85 4.62 0.96 -18.23%
P/EPS 22.10 438.00 14.71 19.54 23.08 50.04 14.00 35.61%
EY 4.52 0.23 6.80 5.12 4.33 2.00 7.15 -26.36%
DY 14.77 0.00 2.26 2.91 4.20 0.00 2.85 199.77%
P/NAPS 0.53 2.80 11.77 1.94 1.42 1.55 1.70 -54.05%

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