[PIE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -76.02%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 561,727 404,022 272,595 157,367 449,027 306,316 189,922 105.64%
PBT 50,773 32,435 21,903 11,866 49,231 33,559 20,244 84.28%
Tax -12,263 -7,129 -4,883 -2,747 -11,199 -7,990 -5,158 77.85%
NP 38,510 25,306 17,020 9,119 38,032 25,569 15,086 86.46%
-
NP to SH 38,510 25,306 17,020 9,119 38,032 25,569 15,086 86.46%
-
Tax Rate 24.15% 21.98% 22.29% 23.15% 22.75% 23.81% 25.48% -
Total Cost 523,217 378,716 255,575 148,248 410,995 280,747 174,836 107.25%
-
Net Worth 317,853 301,645 292,363 297,358 287,830 277,631 266,148 12.52%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 15,355 15,350 15,347 - 20,467 20,470 20,472 -17.40%
Div Payout % 39.87% 60.66% 90.17% - 53.82% 80.06% 135.71% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 317,853 301,645 292,363 297,358 287,830 277,631 266,148 12.52%
NOSH 76,776 76,754 76,735 63,948 63,962 63,970 63,977 12.89%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.86% 6.26% 6.24% 5.79% 8.47% 8.35% 7.94% -
ROE 12.12% 8.39% 5.82% 3.07% 13.21% 9.21% 5.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 731.64 526.38 355.24 246.09 702.02 478.84 296.86 82.15%
EPS 50.00 32.97 22.18 14.26 59.46 39.97 23.58 64.82%
DPS 20.00 20.00 20.00 0.00 32.00 32.00 32.00 -26.83%
NAPS 4.14 3.93 3.81 4.65 4.50 4.34 4.16 -0.31%
Adjusted Per Share Value based on latest NOSH - 63,948
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 146.27 105.20 70.98 40.98 116.92 79.76 49.45 105.65%
EPS 10.03 6.59 4.43 2.37 9.90 6.66 3.93 86.43%
DPS 4.00 4.00 4.00 0.00 5.33 5.33 5.33 -17.37%
NAPS 0.8277 0.7854 0.7613 0.7743 0.7495 0.7229 0.693 12.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.88 6.40 6.95 8.62 6.96 4.75 4.39 -
P/RPS 0.80 1.22 1.96 3.50 0.99 0.99 1.48 -33.56%
P/EPS 11.72 19.41 31.33 60.45 11.71 11.88 18.62 -26.49%
EY 8.53 5.15 3.19 1.65 8.54 8.41 5.37 36.02%
DY 3.40 3.13 2.88 0.00 4.60 6.74 7.29 -39.77%
P/NAPS 1.42 1.63 1.82 1.85 1.55 1.09 1.06 21.45%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 -
Price 7.02 7.15 6.92 8.20 8.14 5.91 4.63 -
P/RPS 0.96 1.36 1.95 3.33 1.16 1.23 1.56 -27.58%
P/EPS 14.00 21.69 31.20 57.50 13.69 14.79 19.64 -20.15%
EY 7.15 4.61 3.21 1.74 7.30 6.76 5.09 25.34%
DY 2.85 2.80 2.89 0.00 3.93 5.41 6.91 -44.50%
P/NAPS 1.70 1.82 1.82 1.76 1.81 1.36 1.11 32.76%

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