[PIE] QoQ 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- -26.83%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 157,705 131,428 115,228 157,367 142,711 116,394 108,332 28.35%
PBT 18,339 10,532 10,038 11,866 15,671 13,315 13,228 24.25%
Tax -5,135 -2,246 -2,136 -2,747 -3,209 -2,832 -3,677 24.86%
NP 13,204 8,286 7,902 9,119 12,462 10,483 9,551 24.02%
-
NP to SH 13,204 8,286 7,902 9,119 12,462 10,483 9,551 24.02%
-
Tax Rate 28.00% 21.33% 21.28% 23.15% 20.48% 21.27% 27.80% -
Total Cost 144,501 123,142 107,326 148,248 130,249 105,911 98,781 28.77%
-
Net Worth 307,237 301,797 292,581 297,358 287,732 277,585 266,122 10.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 15,358 - - - 20,470 -
Div Payout % - - 194.36% - - - 214.33% -
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 307,237 301,797 292,581 297,358 287,732 277,585 266,122 10.02%
NOSH 76,809 76,793 76,793 63,948 63,940 63,959 63,971 12.92%
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 8.37% 6.30% 6.86% 5.79% 8.73% 9.01% 8.82% -
ROE 4.30% 2.75% 2.70% 3.07% 4.33% 3.78% 3.59% -
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 205.32 171.15 150.05 246.09 223.19 181.98 169.34 13.66%
EPS 17.00 10.79 10.29 14.26 19.49 16.39 14.93 9.01%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 32.00 -
NAPS 4.00 3.93 3.81 4.65 4.50 4.34 4.16 -2.57%
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 41.06 34.22 30.00 40.98 37.16 30.31 28.21 28.34%
EPS 3.44 2.16 2.06 2.37 3.24 2.73 2.49 23.97%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.33 -
NAPS 0.80 0.7858 0.7618 0.7743 0.7492 0.7228 0.693 10.01%
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 2.86 3.74 4.63 3.50 3.12 2.61 2.59 6.81%
P/EPS 34.20 59.31 67.54 60.45 35.71 28.98 29.40 10.57%
EY 2.92 1.69 1.48 1.65 2.80 3.45 3.40 -9.62%
DY 0.00 0.00 2.88 0.00 0.00 0.00 7.29 -
P/NAPS 1.47 1.63 1.82 1.85 1.55 1.09 1.06 24.28%
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 3.42 4.18 4.61 3.33 3.65 3.25 2.73 16.16%
P/EPS 40.84 66.27 67.25 57.50 41.77 36.06 31.01 20.08%
EY 2.45 1.51 1.49 1.74 2.39 2.77 3.22 -16.61%
DY 0.00 0.00 2.89 0.00 0.00 0.00 6.91 -
P/NAPS 1.76 1.82 1.82 1.76 1.81 1.36 1.11 35.86%

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