[PIE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 66.42%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 306,316 189,922 81,590 348,816 256,153 171,412 80,026 144.49%
PBT 33,559 20,244 7,016 44,215 26,683 18,331 7,187 179.10%
Tax -7,990 -5,158 -1,481 -9,866 -6,043 -4,164 -1,298 235.50%
NP 25,569 15,086 5,535 34,349 20,640 14,167 5,889 165.90%
-
NP to SH 25,569 15,086 5,535 34,349 20,640 14,167 5,889 165.90%
-
Tax Rate 23.81% 25.48% 21.11% 22.31% 22.65% 22.72% 18.06% -
Total Cost 280,747 174,836 76,055 314,467 235,513 157,245 74,137 142.75%
-
Net Worth 277,631 266,148 273,870 265,503 257,200 251,473 261,164 4.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 20,470 20,472 - 24,950 24,952 24,955 - -
Div Payout % 80.06% 135.71% - 72.64% 120.89% 176.15% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 277,631 266,148 273,870 265,503 257,200 251,473 261,164 4.15%
NOSH 63,970 63,977 63,988 63,976 63,980 63,988 64,010 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.35% 7.94% 6.78% 9.85% 8.06% 8.26% 7.36% -
ROE 9.21% 5.67% 2.02% 12.94% 8.02% 5.63% 2.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 478.84 296.86 127.51 545.22 400.36 267.88 125.02 144.59%
EPS 39.97 23.58 8.65 53.69 32.26 22.14 9.20 166.01%
DPS 32.00 32.00 0.00 39.00 39.00 39.00 0.00 -
NAPS 4.34 4.16 4.28 4.15 4.02 3.93 4.08 4.20%
Adjusted Per Share Value based on latest NOSH - 63,970
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.76 49.45 21.25 90.83 66.70 44.63 20.84 144.47%
EPS 6.66 3.93 1.44 8.94 5.37 3.69 1.53 166.35%
DPS 5.33 5.33 0.00 6.50 6.50 6.50 0.00 -
NAPS 0.7229 0.693 0.7131 0.6913 0.6697 0.6548 0.68 4.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.75 4.39 4.61 4.32 4.45 4.32 4.89 -
P/RPS 0.99 1.48 3.62 0.79 1.11 1.61 3.91 -59.94%
P/EPS 11.88 18.62 53.29 8.05 13.79 19.51 53.15 -63.13%
EY 8.41 5.37 1.88 12.43 7.25 5.13 1.88 171.24%
DY 6.74 7.29 0.00 9.03 8.76 9.03 0.00 -
P/NAPS 1.09 1.06 1.08 1.04 1.11 1.10 1.20 -6.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 18/05/12 -
Price 5.91 4.63 4.88 4.35 4.48 4.42 4.74 -
P/RPS 1.23 1.56 3.83 0.80 1.12 1.65 3.79 -52.74%
P/EPS 14.79 19.64 56.42 8.10 13.89 19.96 51.52 -56.44%
EY 6.76 5.09 1.77 12.34 7.20 5.01 1.94 129.66%
DY 5.41 6.91 0.00 8.97 8.71 8.82 0.00 -
P/NAPS 1.36 1.11 1.14 1.05 1.11 1.12 1.16 11.17%

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