[PIE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -73.38%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 662,241 399,960 247,422 111,067 561,727 404,022 272,595 80.42%
PBT 79,956 44,416 26,407 12,412 50,773 32,435 21,903 136.52%
Tax -22,366 -10,652 -6,609 -2,162 -12,263 -7,129 -4,883 175.04%
NP 57,590 33,764 19,798 10,250 38,510 25,306 17,020 124.88%
-
NP to SH 57,590 33,764 19,798 10,250 38,510 25,306 17,020 124.88%
-
Tax Rate 27.97% 23.98% 25.03% 17.42% 24.15% 21.98% 22.29% -
Total Cost 604,651 366,196 227,624 100,817 523,217 378,716 255,575 77.27%
-
Net Worth 72,009 340,251 321,007 331,685 317,853 301,645 292,363 -60.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,151 19,201 19,198 - 15,355 15,350 15,347 15.86%
Div Payout % 33.26% 56.87% 96.97% - 39.87% 60.66% 90.17% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 72,009 340,251 321,007 331,685 317,853 301,645 292,363 -60.60%
NOSH 76,606 76,806 76,795 76,779 76,776 76,754 76,735 -0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.70% 8.44% 8.00% 9.23% 6.86% 6.26% 6.24% -
ROE 79.98% 9.92% 6.17% 3.09% 12.12% 8.39% 5.82% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 864.47 520.74 322.18 144.66 731.64 526.38 355.24 80.62%
EPS 15.00 43.96 25.78 13.35 50.00 32.97 22.18 -22.89%
DPS 25.00 25.00 25.00 0.00 20.00 20.00 20.00 15.99%
NAPS 0.94 4.43 4.18 4.32 4.14 3.93 3.81 -60.56%
Adjusted Per Share Value based on latest NOSH - 76,779
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 172.44 104.14 64.43 28.92 146.27 105.20 70.98 80.42%
EPS 15.00 8.79 5.16 2.67 10.03 6.59 4.43 124.98%
DPS 4.99 5.00 5.00 0.00 4.00 4.00 4.00 15.83%
NAPS 0.1875 0.886 0.8359 0.8637 0.8277 0.7854 0.7613 -60.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 10.70 6.49 5.53 6.68 5.88 6.40 6.95 -
P/RPS 1.24 1.25 1.72 4.62 0.80 1.22 1.96 -26.24%
P/EPS 14.23 14.76 21.45 50.04 11.72 19.41 31.33 -40.82%
EY 7.03 6.77 4.66 2.00 8.53 5.15 3.19 69.10%
DY 2.34 3.85 4.52 0.00 3.40 3.13 2.88 -12.89%
P/NAPS 11.38 1.47 1.32 1.55 1.42 1.63 1.82 238.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 14/11/14 15/08/14 -
Price 11.06 8.59 5.95 6.68 7.02 7.15 6.92 -
P/RPS 1.28 1.65 1.85 4.62 0.96 1.36 1.95 -24.41%
P/EPS 14.71 19.54 23.08 50.04 14.00 21.69 31.20 -39.34%
EY 6.80 5.12 4.33 2.00 7.15 4.61 3.21 64.71%
DY 2.26 2.91 4.20 0.00 2.85 2.80 2.89 -15.08%
P/NAPS 11.77 1.94 1.42 1.55 1.70 1.82 1.82 245.93%

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