[PIE] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 72.56%
YoY- 15.39%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 157,367 142,711 116,394 108,332 81,590 92,663 84,741 51.13%
PBT 11,866 15,671 13,315 13,228 7,016 17,532 8,352 26.40%
Tax -2,747 -3,209 -2,832 -3,677 -1,481 -3,822 -1,879 28.84%
NP 9,119 12,462 10,483 9,551 5,535 13,710 6,473 25.69%
-
NP to SH 9,119 12,462 10,483 9,551 5,535 13,710 6,473 25.69%
-
Tax Rate 23.15% 20.48% 21.27% 27.80% 21.11% 21.80% 22.50% -
Total Cost 148,248 130,249 105,911 98,781 76,055 78,953 78,268 53.14%
-
Net Worth 297,358 287,732 277,585 266,122 273,870 255,880 257,129 10.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 20,470 - - - -
Div Payout % - - - 214.33% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 297,358 287,732 277,585 266,122 273,870 255,880 257,129 10.18%
NOSH 63,948 63,940 63,959 63,971 63,988 63,970 63,962 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.79% 8.73% 9.01% 8.82% 6.78% 14.80% 7.64% -
ROE 3.07% 4.33% 3.78% 3.59% 2.02% 5.36% 2.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 246.09 223.19 181.98 169.34 127.51 144.85 132.49 51.16%
EPS 14.26 19.49 16.39 14.93 8.65 21.43 10.12 25.71%
DPS 0.00 0.00 0.00 32.00 0.00 0.00 0.00 -
NAPS 4.65 4.50 4.34 4.16 4.28 4.00 4.02 10.20%
Adjusted Per Share Value based on latest NOSH - 63,971
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.98 37.16 30.31 28.21 21.25 24.13 22.07 51.12%
EPS 2.37 3.24 2.73 2.49 1.44 3.57 1.69 25.31%
DPS 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
NAPS 0.7743 0.7492 0.7228 0.693 0.7131 0.6663 0.6695 10.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.62 6.96 4.75 4.39 4.61 4.32 4.45 -
P/RPS 3.50 3.12 2.61 2.59 3.62 2.98 3.36 2.76%
P/EPS 60.45 35.71 28.98 29.40 53.29 20.16 43.97 23.66%
EY 1.65 2.80 3.45 3.40 1.88 4.96 2.27 -19.17%
DY 0.00 0.00 0.00 7.29 0.00 0.00 0.00 -
P/NAPS 1.85 1.55 1.09 1.06 1.08 1.08 1.11 40.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 -
Price 8.20 8.14 5.91 4.63 4.88 4.35 4.48 -
P/RPS 3.33 3.65 3.25 2.73 3.83 3.00 3.38 -0.98%
P/EPS 57.50 41.77 36.06 31.01 56.42 20.30 44.27 19.06%
EY 1.74 2.39 2.77 3.22 1.77 4.93 2.26 -16.01%
DY 0.00 0.00 0.00 6.91 0.00 0.00 0.00 -
P/NAPS 1.76 1.81 1.36 1.11 1.14 1.09 1.11 36.01%

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