[PIE] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 70.59%
YoY- 80.45%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 130,157 135,886 119,725 262,281 152,538 136,355 111,067 11.12%
PBT 6,092 7,961 2,656 35,540 18,009 13,995 12,412 -37.69%
Tax -1,495 -1,829 -552 -11,714 -4,042 -4,447 -2,162 -21.75%
NP 4,597 6,132 2,104 23,826 13,967 9,548 10,250 -41.32%
-
NP to SH 4,597 6,132 2,104 23,826 13,967 9,548 10,250 -41.32%
-
Tax Rate 24.54% 22.97% 20.78% 32.96% 22.44% 31.78% 17.42% -
Total Cost 125,560 129,754 117,621 238,455 138,571 126,807 100,817 15.71%
-
Net Worth 349,478 341,795 329,626 71,740 340,339 321,083 331,685 3.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 26,882 - - - 19,203 - -
Div Payout % - 438.40% - - - 201.13% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 349,478 341,795 329,626 71,740 340,339 321,083 331,685 3.53%
NOSH 384,041 76,808 70,133 76,320 76,826 76,814 76,779 191.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.53% 4.51% 1.76% 9.08% 9.16% 7.00% 9.23% -
ROE 1.32% 1.79% 0.64% 33.21% 4.10% 2.97% 3.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.89 176.92 170.71 343.66 198.55 177.51 144.66 -61.89%
EPS 1.20 8.00 3.00 6.20 18.18 12.43 13.35 -79.84%
DPS 0.00 35.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 0.91 4.45 4.70 0.94 4.43 4.18 4.32 -64.49%
Adjusted Per Share Value based on latest NOSH - 76,320
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.89 35.38 31.17 68.29 39.72 35.51 28.92 11.11%
EPS 1.20 1.60 0.55 6.20 3.64 2.49 2.67 -41.24%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.91 0.89 0.8583 0.1868 0.8862 0.8361 0.8637 3.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.84 12.50 13.50 10.70 6.49 5.53 6.68 -
P/RPS 5.43 7.07 7.91 3.11 3.27 3.12 4.62 11.33%
P/EPS 153.72 156.57 450.00 34.27 35.70 44.49 50.04 110.88%
EY 0.65 0.64 0.22 2.92 2.80 2.25 2.00 -52.63%
DY 0.00 2.80 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 2.02 2.81 2.87 11.38 1.47 1.32 1.55 19.25%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 -
Price 1.88 2.37 13.14 11.06 8.59 5.95 6.68 -
P/RPS 5.55 1.34 7.70 3.22 4.33 3.35 4.62 12.96%
P/EPS 157.06 29.69 438.00 35.43 47.25 47.87 50.04 113.92%
EY 0.64 3.37 0.23 2.82 2.12 2.09 2.00 -53.11%
DY 0.00 14.77 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 2.07 0.53 2.80 11.77 1.94 1.42 1.55 21.20%

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