[PIE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -59.63%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 142,711 116,394 108,332 81,590 92,663 84,741 91,386 34.49%
PBT 15,671 13,315 13,228 7,016 17,532 8,352 11,144 25.43%
Tax -3,209 -2,832 -3,677 -1,481 -3,822 -1,879 -2,867 7.78%
NP 12,462 10,483 9,551 5,535 13,710 6,473 8,277 31.26%
-
NP to SH 12,462 10,483 9,551 5,535 13,710 6,473 8,277 31.26%
-
Tax Rate 20.48% 21.27% 27.80% 21.11% 21.80% 22.50% 25.73% -
Total Cost 130,249 105,911 98,781 76,055 78,953 78,268 83,109 34.81%
-
Net Worth 287,732 277,585 266,122 273,870 255,880 257,129 251,380 9.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 20,470 - - - 24,946 -
Div Payout % - - 214.33% - - - 301.39% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 287,732 277,585 266,122 273,870 255,880 257,129 251,380 9.39%
NOSH 63,940 63,959 63,971 63,988 63,970 63,962 63,964 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.73% 9.01% 8.82% 6.78% 14.80% 7.64% 9.06% -
ROE 4.33% 3.78% 3.59% 2.02% 5.36% 2.52% 3.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 223.19 181.98 169.34 127.51 144.85 132.49 142.87 34.52%
EPS 19.49 16.39 14.93 8.65 21.43 10.12 12.94 31.29%
DPS 0.00 0.00 32.00 0.00 0.00 0.00 39.00 -
NAPS 4.50 4.34 4.16 4.28 4.00 4.02 3.93 9.42%
Adjusted Per Share Value based on latest NOSH - 63,988
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.16 30.31 28.21 21.25 24.13 22.07 23.80 34.47%
EPS 3.24 2.73 2.49 1.44 3.57 1.69 2.16 30.94%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 6.50 -
NAPS 0.7492 0.7228 0.693 0.7131 0.6663 0.6695 0.6546 9.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.96 4.75 4.39 4.61 4.32 4.45 4.32 -
P/RPS 3.12 2.61 2.59 3.62 2.98 3.36 3.02 2.18%
P/EPS 35.71 28.98 29.40 53.29 20.16 43.97 33.38 4.58%
EY 2.80 3.45 3.40 1.88 4.96 2.27 3.00 -4.48%
DY 0.00 0.00 7.29 0.00 0.00 0.00 9.03 -
P/NAPS 1.55 1.09 1.06 1.08 1.08 1.11 1.10 25.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 -
Price 8.14 5.91 4.63 4.88 4.35 4.48 4.42 -
P/RPS 3.65 3.25 2.73 3.83 3.00 3.38 3.09 11.70%
P/EPS 41.77 36.06 31.01 56.42 20.30 44.27 34.16 14.30%
EY 2.39 2.77 3.22 1.77 4.93 2.26 2.93 -12.66%
DY 0.00 0.00 6.91 0.00 0.00 0.00 8.82 -
P/NAPS 1.81 1.36 1.11 1.14 1.09 1.11 1.12 37.59%

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