[PIE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

09-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -2.87%

YoY- -7.16%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	533,280	538,696	408,421	341,537	347,572	284,697	208,889	16.89%
YoY %	-1.01%	31.90%	19.58%	-1.74%	22.08%	36.29%	-	-
Horiz. %	255.29%	257.89%	195.52%	163.50%	166.39%	136.29%	100.00%	-
PBT	59,221	43,246	44,745	35,577	37,717	27,993	30,990	11.39%
YoY %	36.94%	-3.35%	25.77%	-5.67%	34.74%	-9.67%	-	-
Horiz. %	191.10%	139.55%	144.39%	114.80%	121.71%	90.33%	100.00%	-
Tax	-14,202	-9,505	-10,653	-8,057	-8,076	-6,093	-7,013	12.47%
YoY %	-49.42%	10.78%	-32.22%	0.24%	-32.55%	13.12%	-	-
Horiz. %	202.51%	135.53%	151.90%	114.89%	115.16%	86.88%	100.00%	-
NP	45,018	33,741	34,092	27,520	29,641	21,900	23,977	11.06%
YoY %	33.42%	-1.03%	23.88%	-7.16%	35.35%	-8.66%	-	-
Horiz. %	187.75%	140.72%	142.19%	114.78%	123.62%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,018	33,741	34,092	27,520	29,641	21,900	23,977	11.06%
YoY %	33.42%	-1.03%	23.88%	-7.16%	35.35%	-8.66%	-	-
Horiz. %	187.75%	140.72%	142.19%	114.78%	123.62%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.98%	21.98%	23.81%	22.65%	21.41%	21.77%	22.63%	-
YoY %	9.10%	-7.69%	5.12%	5.79%	-1.65%	-3.80%	-	-
Horiz. %	105.97%	97.13%	105.21%	100.09%	94.61%	96.20%	100.00%	-
Total Cost	488,261	504,954	374,329	314,017	317,930	262,797	184,912	17.55%
YoY %	-3.31%	34.90%	19.21%	-1.23%	20.98%	42.12%	-	-
Horiz. %	264.05%	273.08%	202.44%	169.82%	171.94%	142.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	340,251	301,645	277,631	257,200	239,297	222,028	213,748	8.05%
YoY %	12.80%	8.65%	7.94%	7.48%	7.78%	3.87%	-	-
Horiz. %	159.18%	141.12%	129.89%	120.33%	111.95%	103.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	25,602	20,467	27,294	33,269	29,858	29,859	29,865	-2.53%
YoY %	25.09%	-25.01%	-17.96%	11.42%	-0.00%	-0.02%	-	-
Horiz. %	85.73%	68.53%	91.39%	111.40%	99.98%	99.98%	100.00%	-
Div Payout %	56.87%	60.66%	80.06%	120.89%	100.73%	136.35%	124.56%	-
YoY %	-6.25%	-24.23%	-33.77%	20.01%	-26.12%	9.47%	-	-
Horiz. %	45.66%	48.70%	64.27%	97.05%	80.87%	109.47%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	340,251	301,645	277,631	257,200	239,297	222,028	213,748	8.05%
YoY %	12.80%	8.65%	7.94%	7.48%	7.78%	3.87%	-	-
Horiz. %	159.18%	141.12%	129.89%	120.33%	111.95%	103.87%	100.00%	-
NOSH	76,806	76,754	63,970	63,980	63,983	63,985	63,996	3.08%
YoY %	0.07%	19.98%	-0.02%	-0.00%	-0.00%	-0.02%	-	-
Horiz. %	120.02%	119.94%	99.96%	99.97%	99.98%	99.98%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	8.44%	6.26%	8.35%	8.06%	8.53%	7.69%	11.48%	-
YoY %	34.82%	-25.03%	3.60%	-5.51%	10.92%	-33.01%	-	-
Horiz. %	73.52%	54.53%	72.74%	70.21%	74.30%	66.99%	100.00%	-
ROE	13.23%	11.19%	12.28%	10.70%	12.39%	9.86%	11.22%	-
YoY %	18.23%	-8.88%	14.77%	-13.64%	25.66%	-12.12%	-	-
Horiz. %	117.91%	99.73%	109.45%	95.37%	110.43%	87.88%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	694.32	701.84	638.45	533.82	543.22	444.94	326.41	13.39%
YoY %	-1.07%	9.93%	19.60%	-1.73%	22.09%	36.31%	-	-
Horiz. %	212.71%	215.02%	195.60%	163.54%	166.42%	136.31%	100.00%	-
EPS	58.61	43.96	53.29	43.01	46.33	34.23	37.47	7.73%
YoY %	33.33%	-17.51%	23.90%	-7.17%	35.35%	-8.65%	-	-
Horiz. %	156.42%	117.32%	142.22%	114.79%	123.65%	91.35%	100.00%	-
DPS	33.33	26.67	42.67	52.00	46.67	46.67	46.67	-5.45%
YoY %	24.97%	-37.50%	-17.94%	11.42%	0.00%	0.00%	-	-
Horiz. %	71.42%	57.15%	91.43%	111.42%	100.00%	100.00%	100.00%	-
NAPS	4.43	3.93	4.34	4.02	3.74	3.47	3.34	4.81%
YoY %	12.72%	-9.45%	7.96%	7.49%	7.78%	3.89%	-	-
Horiz. %	132.63%	117.66%	129.94%	120.36%	111.98%	103.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 63,962
RPS	138.86	140.27	106.35	88.93	90.50	74.13	54.39	16.89%
YoY %	-1.01%	31.89%	19.59%	-1.73%	22.08%	36.29%	-	-
Horiz. %	255.30%	257.90%	195.53%	163.50%	166.39%	136.29%	100.00%	-
EPS	11.72	8.79	8.88	7.17	7.72	5.70	6.24	11.07%
YoY %	33.33%	-1.01%	23.85%	-7.12%	35.44%	-8.65%	-	-
Horiz. %	187.82%	140.87%	142.31%	114.90%	123.72%	91.35%	100.00%	-
DPS	6.67	5.33	7.11	8.66	7.77	7.78	7.78	-2.53%
YoY %	25.14%	-25.04%	-17.90%	11.45%	-0.13%	0.00%	-	-
Horiz. %	85.73%	68.51%	91.39%	111.31%	99.87%	100.00%	100.00%	-
NAPS	0.886	0.7854	0.7229	0.6697	0.6231	0.5781	0.5566	8.05%
YoY %	12.81%	8.65%	7.94%	7.48%	7.78%	3.86%	-	-
Horiz. %	159.18%	141.11%	129.88%	120.32%	111.95%	103.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	6.49	6.40	4.75	4.45	3.35	4.04	4.29	-
P/RPS	0.93	0.91	0.74	0.83	0.62	0.91	1.31	-5.54%
YoY %	2.20%	22.97%	-10.84%	33.87%	-31.87%	-30.53%	-	-
Horiz. %	70.99%	69.47%	56.49%	63.36%	47.33%	69.47%	100.00%	-
P/EPS	11.07	14.56	8.91	10.35	7.23	11.80	11.45	-0.56%
YoY %	-23.97%	63.41%	-13.91%	43.15%	-38.73%	3.06%	-	-
Horiz. %	96.68%	127.16%	77.82%	90.39%	63.14%	103.06%	100.00%	-
EY	9.03	6.87	11.22	9.67	13.83	8.47	8.73	0.56%
YoY %	31.44%	-38.77%	16.03%	-30.08%	63.28%	-2.98%	-	-
Horiz. %	103.44%	78.69%	128.52%	110.77%	158.42%	97.02%	100.00%	-
DY	5.14	4.17	8.98	11.69	13.93	11.55	10.88	-11.74%
YoY %	23.26%	-53.56%	-23.18%	-16.08%	20.61%	6.16%	-	-
Horiz. %	47.24%	38.33%	82.54%	107.44%	128.03%	106.16%	100.00%	-
P/NAPS	1.47	1.63	1.09	1.11	0.90	1.16	1.28	2.33%
YoY %	-9.82%	49.54%	-1.80%	23.33%	-22.41%	-9.38%	-	-
Horiz. %	114.84%	127.34%	85.16%	86.72%	70.31%	90.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	16/11/15	14/11/14	08/11/13	09/11/12	04/11/11	12/11/10	06/11/09	-
Price	8.59	7.15	5.91	4.48	3.53	4.04	4.26	-
P/RPS	1.24	1.02	0.93	0.84	0.65	0.91	1.31	-0.91%
YoY %	21.57%	9.68%	10.71%	29.23%	-28.57%	-30.53%	-	-
Horiz. %	94.66%	77.86%	70.99%	64.12%	49.62%	69.47%	100.00%	-
P/EPS	14.66	16.26	11.09	10.42	7.62	11.80	11.37	4.32%
YoY %	-9.84%	46.62%	6.43%	36.75%	-35.42%	3.78%	-	-
Horiz. %	128.94%	143.01%	97.54%	91.64%	67.02%	103.78%	100.00%	-
EY	6.82	6.15	9.02	9.60	13.12	8.47	8.79	-4.13%
YoY %	10.89%	-31.82%	-6.04%	-26.83%	54.90%	-3.64%	-	-
Horiz. %	77.59%	69.97%	102.62%	109.22%	149.26%	96.36%	100.00%	-
DY	3.88	3.73	7.22	11.61	13.22	11.55	10.95	-15.87%
YoY %	4.02%	-48.34%	-37.81%	-12.18%	14.46%	5.48%	-	-
Horiz. %	35.43%	34.06%	65.94%	106.03%	120.73%	105.48%	100.00%	-
P/NAPS	1.94	1.82	1.36	1.11	0.94	1.16	1.28	7.17%
YoY %	6.59%	33.82%	22.52%	18.09%	-18.97%	-9.38%	-	-
Horiz. %	151.56%	142.19%	106.25%	86.72%	73.44%	90.62%	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