[PIE] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

10-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 20.28%

YoY- 5.76%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	494,844	545,190	379,844	342,824	332,342	283,490	197,086	16.57%
YoY %	-9.23%	43.53%	10.80%	3.15%	17.23%	43.84%	-	-
Horiz. %	251.08%	276.63%	192.73%	173.95%	168.63%	143.84%	100.00%	-
PBT	52,814	43,806	40,488	36,662	34,538	28,588	30,888	9.34%
YoY %	20.56%	8.20%	10.44%	6.15%	20.81%	-7.45%	-	-
Horiz. %	170.99%	141.82%	131.08%	118.69%	111.82%	92.55%	100.00%	-
Tax	-13,218	-9,766	-10,316	-8,328	-7,746	-6,082	-5,904	14.36%
YoY %	-35.35%	5.33%	-23.87%	-7.51%	-27.36%	-3.01%	-	-
Horiz. %	223.88%	165.41%	174.73%	141.06%	131.20%	103.01%	100.00%	-
NP	39,596	34,040	30,172	28,334	26,792	22,506	24,984	7.97%
YoY %	16.32%	12.82%	6.49%	5.76%	19.04%	-9.92%	-	-
Horiz. %	158.49%	136.25%	120.77%	113.41%	107.24%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,596	34,040	30,172	28,334	26,792	22,506	24,984	7.97%
YoY %	16.32%	12.82%	6.49%	5.76%	19.04%	-9.92%	-	-
Horiz. %	158.49%	136.25%	120.77%	113.41%	107.24%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	22.29%	25.48%	22.72%	22.43%	21.27%	19.11%	-
YoY %	12.29%	-12.52%	12.15%	1.29%	5.45%	11.30%	-	-
Horiz. %	130.98%	116.64%	133.33%	118.89%	117.37%	111.30%	100.00%	-
Total Cost	455,248	511,150	349,672	314,490	305,550	260,984	172,102	17.59%
YoY %	-10.94%	46.18%	11.19%	2.93%	17.08%	51.64%	-	-
Horiz. %	264.52%	297.00%	203.18%	182.73%	177.54%	151.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,007	292,363	266,148	251,473	228,462	216,354	208,626	7.44%
YoY %	9.80%	9.85%	5.84%	10.07%	5.60%	3.70%	-	-
Horiz. %	153.87%	140.14%	127.57%	120.54%	109.51%	103.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	38,397	30,694	40,945	49,910	44,796	44,807	44,797	-2.53%
YoY %	25.10%	-25.04%	-17.96%	11.42%	-0.02%	0.02%	-	-
Horiz. %	85.71%	68.52%	91.40%	111.41%	100.00%	100.02%	100.00%	-
Div Payout %	96.97%	90.17%	135.71%	176.15%	167.20%	199.09%	179.30%	-
YoY %	7.54%	-33.56%	-22.96%	5.35%	-16.02%	11.04%	-	-
Horiz. %	54.08%	50.29%	75.69%	98.24%	93.25%	111.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	321,007	292,363	266,148	251,473	228,462	216,354	208,626	7.44%
YoY %	9.80%	9.85%	5.84%	10.07%	5.60%	3.70%	-	-
Horiz. %	153.87%	140.14%	127.57%	120.54%	109.51%	103.70%	100.00%	-
NOSH	76,795	76,735	63,977	63,988	63,995	64,010	63,995	3.08%
YoY %	0.08%	19.94%	-0.02%	-0.01%	-0.02%	0.02%	-	-
Horiz. %	120.00%	119.91%	99.97%	99.99%	100.00%	100.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.00%	6.24%	7.94%	8.26%	8.06%	7.94%	12.68%	-
YoY %	28.21%	-21.41%	-3.87%	2.48%	1.51%	-37.38%	-	-
Horiz. %	63.09%	49.21%	62.62%	65.14%	63.56%	62.62%	100.00%	-
ROE	12.33%	11.64%	11.34%	11.27%	11.73%	10.40%	11.98%	-
YoY %	5.93%	2.65%	0.62%	-3.92%	12.79%	-13.19%	-	-
Horiz. %	102.92%	97.16%	94.66%	94.07%	97.91%	86.81%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	644.36	710.48	593.71	535.76	519.32	442.88	307.97	13.08%
YoY %	-9.31%	19.67%	10.82%	3.17%	17.26%	43.81%	-	-
Horiz. %	209.23%	230.70%	192.78%	173.96%	168.63%	143.81%	100.00%	-
EPS	51.56	44.36	47.16	44.28	41.88	35.16	39.04	4.74%
YoY %	16.23%	-5.94%	6.50%	5.73%	19.11%	-9.94%	-	-
Horiz. %	132.07%	113.63%	120.80%	113.42%	107.27%	90.06%	100.00%	-
DPS	50.00	40.00	64.00	78.00	70.00	70.00	70.00	-5.45%
YoY %	25.00%	-37.50%	-17.95%	11.43%	0.00%	0.00%	-	-
Horiz. %	71.43%	57.14%	91.43%	111.43%	100.00%	100.00%	100.00%	-
NAPS	4.18	3.81	4.16	3.93	3.57	3.38	3.26	4.22%
YoY %	9.71%	-8.41%	5.85%	10.08%	5.62%	3.68%	-	-
Horiz. %	128.22%	116.87%	127.61%	120.55%	109.51%	103.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 63,964
RPS	128.85	141.96	98.91	89.27	86.54	73.82	51.32	16.57%
YoY %	-9.23%	43.52%	10.80%	3.15%	17.23%	43.84%	-	-
Horiz. %	251.07%	276.62%	192.73%	173.95%	168.63%	143.84%	100.00%	-
EPS	10.31	8.86	7.86	7.38	6.98	5.86	6.51	7.96%
YoY %	16.37%	12.72%	6.50%	5.73%	19.11%	-9.98%	-	-
Horiz. %	158.37%	136.10%	120.74%	113.36%	107.22%	90.02%	100.00%	-
DPS	10.00	7.99	10.66	13.00	11.66	11.67	11.66	-2.52%
YoY %	25.16%	-25.05%	-18.00%	11.49%	-0.09%	0.09%	-	-
Horiz. %	85.76%	68.52%	91.42%	111.49%	100.00%	100.09%	100.00%	-
NAPS	0.8359	0.7613	0.693	0.6548	0.5949	0.5634	0.5432	7.44%
YoY %	9.80%	9.86%	5.83%	10.07%	5.59%	3.72%	-	-
Horiz. %	153.88%	140.15%	127.58%	120.54%	109.52%	103.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	5.53	6.95	4.39	4.32	3.79	4.11	4.04	-
P/RPS	0.86	0.98	0.74	0.81	0.73	0.93	1.31	-6.77%
YoY %	-12.24%	32.43%	-8.64%	10.96%	-21.51%	-29.01%	-	-
Horiz. %	65.65%	74.81%	56.49%	61.83%	55.73%	70.99%	100.00%	-
P/EPS	10.73	15.67	9.31	9.76	9.05	11.69	10.35	0.60%
YoY %	-31.53%	68.31%	-4.61%	7.85%	-22.58%	12.95%	-	-
Horiz. %	103.67%	151.40%	89.95%	94.30%	87.44%	112.95%	100.00%	-
EY	9.32	6.38	10.74	10.25	11.05	8.55	9.66	-0.59%
YoY %	46.08%	-40.60%	4.78%	-7.24%	29.24%	-11.49%	-	-
Horiz. %	96.48%	66.05%	111.18%	106.11%	114.39%	88.51%	100.00%	-
DY	9.04	5.76	14.58	18.06	18.47	17.03	17.33	-10.27%
YoY %	56.94%	-60.49%	-19.27%	-2.22%	8.46%	-1.73%	-	-
Horiz. %	52.16%	33.24%	84.13%	104.21%	106.58%	98.27%	100.00%	-
P/NAPS	1.32	1.82	1.06	1.10	1.06	1.22	1.24	1.04%
YoY %	-27.47%	71.70%	-3.64%	3.77%	-13.11%	-1.61%	-	-
Horiz. %	106.45%	146.77%	85.48%	88.71%	85.48%	98.39%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	15/08/14	16/08/13	10/08/12	05/08/11	06/08/10	10/08/09	-
Price	5.95	6.92	4.63	4.42	3.75	4.16	4.24	-
P/RPS	0.92	0.97	0.78	0.82	0.72	0.94	1.38	-6.53%
YoY %	-5.15%	24.36%	-4.88%	13.89%	-23.40%	-31.88%	-	-
Horiz. %	66.67%	70.29%	56.52%	59.42%	52.17%	68.12%	100.00%	-
P/EPS	11.54	15.60	9.82	9.98	8.96	11.83	10.86	1.01%
YoY %	-26.03%	58.86%	-1.60%	11.38%	-24.26%	8.93%	-	-
Horiz. %	106.26%	143.65%	90.42%	91.90%	82.50%	108.93%	100.00%	-
EY	8.67	6.41	10.19	10.02	11.16	8.45	9.21	-1.00%
YoY %	35.26%	-37.10%	1.70%	-10.22%	32.07%	-8.25%	-	-
Horiz. %	94.14%	69.60%	110.64%	108.79%	121.17%	91.75%	100.00%	-
DY	8.40	5.78	13.82	17.65	18.67	16.83	16.51	-10.64%
YoY %	45.33%	-58.18%	-21.70%	-5.46%	10.93%	1.94%	-	-
Horiz. %	50.88%	35.01%	83.71%	106.90%	113.08%	101.94%	100.00%	-
P/NAPS	1.42	1.82	1.11	1.12	1.05	1.23	1.30	1.48%
YoY %	-21.98%	63.96%	-0.89%	6.67%	-14.63%	-5.38%	-	-
Horiz. %	109.23%	140.00%	85.38%	86.15%	80.77%	94.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos