[PIE] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 181.04%
YoY- -37.37%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 495,996 337,939 161,870 579,285 385,768 255,611 119,725 157.72%
PBT 32,231 29,715 16,125 45,732 16,709 10,617 2,656 427.27%
Tax -8,080 -7,430 -4,539 -9,666 -3,876 -2,381 -552 497.41%
NP 24,151 22,285 11,586 36,066 12,833 8,236 2,104 408.09%
-
NP to SH 24,151 22,285 11,586 36,066 12,833 8,236 2,104 408.09%
-
Tax Rate 25.07% 25.00% 28.15% 21.14% 23.20% 22.43% 20.78% -
Total Cost 471,845 315,654 150,284 543,219 372,935 247,375 117,621 152.25%
-
Net Worth 380,201 376,361 387,882 372,520 349,478 341,795 329,626 9.97%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 19,202 19,202 - 134,414 134,414 26,882 - -
Div Payout % 79.51% 86.17% - 372.69% 1,047.41% 326.41% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 380,201 376,361 387,882 372,520 349,478 341,795 329,626 9.97%
NOSH 384,042 384,042 384,042 384,042 384,041 76,808 70,133 210.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.87% 6.59% 7.16% 6.23% 3.33% 3.22% 1.76% -
ROE 6.35% 5.92% 2.99% 9.68% 3.67% 2.41% 0.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.15 88.00 42.15 150.84 100.45 332.79 170.71 -16.95%
EPS 6.29 5.80 3.02 9.39 3.34 11.00 3.00 63.74%
DPS 5.00 5.00 0.00 35.00 35.00 35.00 0.00 -
NAPS 0.99 0.98 1.01 0.97 0.91 4.45 4.70 -64.56%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.15 88.00 42.15 150.84 100.45 66.56 31.17 157.74%
EPS 6.29 5.80 3.02 9.39 3.34 2.14 0.55 406.85%
DPS 5.00 5.00 0.00 35.00 35.00 7.00 0.00 -
NAPS 0.99 0.98 1.01 0.97 0.91 0.89 0.8583 9.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.23 2.33 2.29 1.68 1.84 12.50 13.50 -
P/RPS 1.73 2.65 5.43 1.11 1.83 3.76 7.91 -63.66%
P/EPS 35.46 40.15 75.91 17.89 55.06 116.57 450.00 -81.59%
EY 2.82 2.49 1.32 5.59 1.82 0.86 0.22 446.86%
DY 2.24 2.15 0.00 20.83 19.02 2.80 0.00 -
P/NAPS 2.25 2.38 2.27 1.73 2.02 2.81 2.87 -14.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/11/17 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 27/05/16 -
Price 2.05 2.26 2.34 1.98 1.88 2.37 13.14 -
P/RPS 1.59 2.57 5.55 1.31 1.87 0.71 7.70 -65.03%
P/EPS 32.60 38.95 77.56 21.08 56.26 22.10 438.00 -82.27%
EY 3.07 2.57 1.29 4.74 1.78 4.52 0.23 461.80%
DY 2.44 2.21 0.00 17.68 18.62 14.77 0.00 -
P/NAPS 2.07 2.31 2.32 2.04 2.07 0.53 2.80 -18.22%

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