[PIE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.99%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 514,357 533,280 538,696 408,421 341,537 347,572 284,697 10.35%
PBT 22,278 59,221 43,246 44,745 35,577 37,717 27,993 -3.73%
Tax -5,168 -14,202 -9,505 -10,653 -8,057 -8,076 -6,093 -2.70%
NP 17,110 45,018 33,741 34,092 27,520 29,641 21,900 -4.02%
-
NP to SH 17,110 45,018 33,741 34,092 27,520 29,641 21,900 -4.02%
-
Tax Rate 23.20% 23.98% 21.98% 23.81% 22.65% 21.41% 21.77% -
Total Cost 497,246 488,261 504,954 374,329 314,017 317,930 262,797 11.20%
-
Net Worth 349,478 340,251 301,645 277,631 257,200 239,297 222,028 7.84%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 179,219 25,602 20,467 27,294 33,269 29,858 29,859 34.77%
Div Payout % 1,047.41% 56.87% 60.66% 80.06% 120.89% 100.73% 136.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 349,478 340,251 301,645 277,631 257,200 239,297 222,028 7.84%
NOSH 384,041 76,806 76,754 63,970 63,980 63,983 63,985 34.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.33% 8.44% 6.26% 8.35% 8.06% 8.53% 7.69% -
ROE 4.90% 13.23% 11.19% 12.28% 10.70% 12.39% 9.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 133.93 694.32 701.84 638.45 533.82 543.22 444.94 -18.12%
EPS 4.45 58.61 43.96 53.29 43.01 46.33 34.23 -28.80%
DPS 46.67 33.33 26.67 42.67 52.00 46.67 46.67 0.00%
NAPS 0.91 4.43 3.93 4.34 4.02 3.74 3.47 -19.97%
Adjusted Per Share Value based on latest NOSH - 63,959
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 133.93 138.86 140.27 106.35 88.93 90.50 74.13 10.35%
EPS 4.45 11.72 8.79 8.88 7.17 7.72 5.70 -4.03%
DPS 46.67 6.67 5.33 7.11 8.66 7.77 7.78 34.75%
NAPS 0.91 0.886 0.7854 0.7229 0.6697 0.6231 0.5781 7.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 6.49 6.40 4.75 4.45 3.35 4.04 -
P/RPS 1.37 0.93 0.91 0.74 0.83 0.62 0.91 7.04%
P/EPS 41.30 11.07 14.56 8.91 10.35 7.23 11.80 23.19%
EY 2.42 9.03 6.87 11.22 9.67 13.83 8.47 -18.82%
DY 25.36 5.14 4.17 8.98 11.69 13.93 11.55 13.99%
P/NAPS 2.02 1.47 1.63 1.09 1.11 0.90 1.16 9.67%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 16/11/15 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 -
Price 1.88 8.59 7.15 5.91 4.48 3.53 4.04 -
P/RPS 1.40 1.24 1.02 0.93 0.84 0.65 0.91 7.43%
P/EPS 42.20 14.66 16.26 11.09 10.42 7.62 11.80 23.63%
EY 2.37 6.82 6.15 9.02 9.60 13.12 8.47 -19.10%
DY 24.82 3.88 3.73 7.22 11.61 13.22 11.55 13.58%
P/NAPS 2.07 1.94 1.82 1.36 1.11 0.94 1.16 10.12%

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