[PIE] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

05-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 147.07%

YoY- 19.04%

Quarter Report

Interim report-Q2-2011.pdf

Latest QR

Upcoming QR

PIE's Result

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	272,595	189,922	171,412	166,171	141,745	98,543	149,164	10.56%
YoY %	43.53%	10.80%	3.15%	17.23%	43.84%	-33.94%	-	-
Horiz. %	182.75%	127.32%	114.92%	111.40%	95.03%	66.06%	100.00%	-
PBT	21,903	20,244	18,331	17,269	14,294	15,444	20,648	0.98%
YoY %	8.20%	10.44%	6.15%	20.81%	-7.45%	-25.20%	-	-
Horiz. %	106.08%	98.04%	88.78%	83.64%	69.23%	74.80%	100.00%	-
Tax	-4,883	-5,158	-4,164	-3,873	-3,041	-2,952	-4,973	-0.30%
YoY %	5.33%	-23.87%	-7.51%	-27.36%	-3.01%	40.64%	-	-
Horiz. %	98.19%	103.72%	83.73%	77.88%	61.15%	59.36%	100.00%	-
NP	17,020	15,086	14,167	13,396	11,253	12,492	15,675	1.38%
YoY %	12.82%	6.49%	5.76%	19.04%	-9.92%	-20.31%	-	-
Horiz. %	108.58%	96.24%	90.38%	85.46%	71.79%	79.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,020	15,086	14,167	13,396	11,253	12,492	15,675	1.38%
YoY %	12.82%	6.49%	5.76%	19.04%	-9.92%	-20.31%	-	-
Horiz. %	108.58%	96.24%	90.38%	85.46%	71.79%	79.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	25.48%	22.72%	22.43%	21.27%	19.11%	24.08%	-
YoY %	-12.52%	12.15%	1.29%	5.45%	11.30%	-20.64%	-	-
Horiz. %	92.57%	105.81%	94.35%	93.15%	88.33%	79.36%	100.00%	-
Total Cost	255,575	174,836	157,245	152,775	130,492	86,051	133,489	11.42%
YoY %	46.18%	11.19%	2.93%	17.08%	51.64%	-35.54%	-	-
Horiz. %	191.46%	130.97%	117.80%	114.45%	97.75%	64.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,363	266,148	251,473	228,462	216,354	208,626	193,297	7.13%
YoY %	9.85%	5.84%	10.07%	5.60%	3.70%	7.93%	-	-
Horiz. %	151.25%	137.69%	130.10%	118.19%	111.93%	107.93%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	15,347	20,472	24,955	22,398	22,403	22,398	23,042	-6.54%
YoY %	-25.03%	-17.96%	11.42%	-0.02%	0.02%	-2.79%	-	-
Horiz. %	66.60%	88.85%	108.30%	97.21%	97.23%	97.21%	100.00%	-
Div Payout %	90.17%	135.71%	176.15%	167.20%	199.09%	179.30%	147.00%	-
YoY %	-33.56%	-22.96%	5.35%	-16.02%	11.04%	21.97%	-	-
Horiz. %	61.34%	92.32%	119.83%	113.74%	135.44%	121.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	292,363	266,148	251,473	228,462	216,354	208,626	193,297	7.13%
YoY %	9.85%	5.84%	10.07%	5.60%	3.70%	7.93%	-	-
Horiz. %	151.25%	137.69%	130.10%	118.19%	111.93%	107.93%	100.00%	-
NOSH	76,735	63,977	63,988	63,995	64,010	63,995	64,005	3.06%
YoY %	19.94%	-0.02%	-0.01%	-0.02%	0.02%	-0.02%	-	-
Horiz. %	119.89%	99.96%	99.97%	99.98%	100.01%	99.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.24%	7.94%	8.26%	8.06%	7.94%	12.68%	10.51%	-
YoY %	-21.41%	-3.87%	2.48%	1.51%	-37.38%	20.65%	-	-
Horiz. %	59.37%	75.55%	78.59%	76.69%	75.55%	120.65%	100.00%	-
ROE	5.82%	5.67%	5.63%	5.86%	5.20%	5.99%	8.11%	-
YoY %	2.65%	0.71%	-3.92%	12.69%	-13.19%	-26.14%	-	-
Horiz. %	71.76%	69.91%	69.42%	72.26%	64.12%	73.86%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	355.24	296.86	267.88	259.66	221.44	153.98	233.05	7.27%
YoY %	19.67%	10.82%	3.17%	17.26%	43.81%	-33.93%	-	-
Horiz. %	152.43%	127.38%	114.95%	111.42%	95.02%	66.07%	100.00%	-
EPS	22.18	23.58	22.14	20.94	17.58	19.52	24.49	-1.63%
YoY %	-5.94%	6.50%	5.73%	19.11%	-9.94%	-20.29%	-	-
Horiz. %	90.57%	96.28%	90.40%	85.50%	71.78%	79.71%	100.00%	-
DPS	20.00	32.00	39.00	35.00	35.00	35.00	36.00	-9.32%
YoY %	-37.50%	-17.95%	11.43%	0.00%	0.00%	-2.78%	-	-
Horiz. %	55.56%	88.89%	108.33%	97.22%	97.22%	97.22%	100.00%	-
NAPS	3.81	4.16	3.93	3.57	3.38	3.26	3.02	3.94%
YoY %	-8.41%	5.85%	10.08%	5.62%	3.68%	7.95%	-	-
Horiz. %	126.16%	137.75%	130.13%	118.21%	111.92%	107.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 63,993
RPS	70.98	49.45	44.63	43.27	36.91	25.66	38.84	10.56%
YoY %	43.54%	10.80%	3.14%	17.23%	43.84%	-33.93%	-	-
Horiz. %	182.75%	127.32%	114.91%	111.41%	95.03%	66.07%	100.00%	-
EPS	4.43	3.93	3.69	3.49	2.93	3.25	4.08	1.38%
YoY %	12.72%	6.50%	5.73%	19.11%	-9.85%	-20.34%	-	-
Horiz. %	108.58%	96.32%	90.44%	85.54%	71.81%	79.66%	100.00%	-
DPS	4.00	5.33	6.50	5.83	5.83	5.83	6.00	-6.53%
YoY %	-24.95%	-18.00%	11.49%	0.00%	0.00%	-2.83%	-	-
Horiz. %	66.67%	88.83%	108.33%	97.17%	97.17%	97.17%	100.00%	-
NAPS	0.7613	0.693	0.6548	0.5949	0.5634	0.5432	0.5033	7.13%
YoY %	9.86%	5.83%	10.07%	5.59%	3.72%	7.93%	-	-
Horiz. %	151.26%	137.69%	130.10%	118.20%	111.94%	107.93%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	6.95	4.39	4.32	3.79	4.11	4.04	4.92	-
P/RPS	1.96	1.48	1.61	1.46	1.86	2.62	2.11	-1.22%
YoY %	32.43%	-8.07%	10.27%	-21.51%	-29.01%	24.17%	-	-
Horiz. %	92.89%	70.14%	76.30%	69.19%	88.15%	124.17%	100.00%	-
P/EPS	31.33	18.62	19.51	18.11	23.38	20.70	20.09	7.68%
YoY %	68.26%	-4.56%	7.73%	-22.54%	12.95%	3.04%	-	-
Horiz. %	155.95%	92.68%	97.11%	90.14%	116.38%	103.04%	100.00%	-
EY	3.19	5.37	5.13	5.52	4.28	4.83	4.98	-7.15%
YoY %	-40.60%	4.68%	-7.07%	28.97%	-11.39%	-3.01%	-	-
Horiz. %	64.06%	107.83%	103.01%	110.84%	85.94%	96.99%	100.00%	-
DY	2.88	7.29	9.03	9.23	8.52	8.66	7.32	-14.39%
YoY %	-60.49%	-19.27%	-2.17%	8.33%	-1.62%	18.31%	-	-
Horiz. %	39.34%	99.59%	123.36%	126.09%	116.39%	118.31%	100.00%	-
P/NAPS	1.82	1.06	1.10	1.06	1.22	1.24	1.63	1.85%
YoY %	71.70%	-3.64%	3.77%	-13.11%	-1.61%	-23.93%	-	-
Horiz. %	111.66%	65.03%	67.48%	65.03%	74.85%	76.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	15/08/14	16/08/13	10/08/12	05/08/11	06/08/10	10/08/09	08/08/08	-
Price	6.92	4.63	4.42	3.75	4.16	4.24	4.86	-
P/RPS	1.95	1.56	1.65	1.44	1.88	2.75	2.09	-1.14%
YoY %	25.00%	-5.45%	14.58%	-23.40%	-31.64%	31.58%	-	-
Horiz. %	93.30%	74.64%	78.95%	68.90%	89.95%	131.58%	100.00%	-
P/EPS	31.20	19.64	19.96	17.91	23.66	21.72	19.84	7.83%
YoY %	58.86%	-1.60%	11.45%	-24.30%	8.93%	9.48%	-	-
Horiz. %	157.26%	98.99%	100.60%	90.27%	119.25%	109.48%	100.00%	-
EY	3.21	5.09	5.01	5.58	4.23	4.60	5.04	-7.24%
YoY %	-36.94%	1.60%	-10.22%	31.91%	-8.04%	-8.73%	-	-
Horiz. %	63.69%	100.99%	99.40%	110.71%	83.93%	91.27%	100.00%	-
DY	2.89	6.91	8.82	9.33	8.41	8.25	7.41	-14.51%
YoY %	-58.18%	-21.66%	-5.47%	10.94%	1.94%	11.34%	-	-
Horiz. %	39.00%	93.25%	119.03%	125.91%	113.50%	111.34%	100.00%	-
P/NAPS	1.82	1.11	1.12	1.05	1.23	1.30	1.61	2.06%
YoY %	63.96%	-0.89%	6.67%	-14.63%	-5.38%	-19.25%	-	-
Horiz. %	113.04%	68.94%	69.57%	65.22%	76.40%	80.75%	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