[PIE] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

16-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 172.56%

YoY- 6.49%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	255,611	247,422	272,595	189,922	171,412	166,171	141,745	10.31%
YoY %	3.31%	-9.23%	43.53%	10.80%	3.15%	17.23%	-	-
Horiz. %	180.33%	174.55%	192.31%	133.99%	120.93%	117.23%	100.00%	-
PBT	10,617	26,407	21,903	20,244	18,331	17,269	14,294	-4.83%
YoY %	-59.79%	20.56%	8.20%	10.44%	6.15%	20.81%	-	-
Horiz. %	74.28%	184.74%	153.23%	141.63%	128.24%	120.81%	100.00%	-
Tax	-2,381	-6,609	-4,883	-5,158	-4,164	-3,873	-3,041	-3.99%
YoY %	63.97%	-35.35%	5.33%	-23.87%	-7.51%	-27.36%	-	-
Horiz. %	78.30%	217.33%	160.57%	169.62%	136.93%	127.36%	100.00%	-
NP	8,236	19,798	17,020	15,086	14,167	13,396	11,253	-5.06%
YoY %	-58.40%	16.32%	12.82%	6.49%	5.76%	19.04%	-	-
Horiz. %	73.19%	175.94%	151.25%	134.06%	125.90%	119.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,236	19,798	17,020	15,086	14,167	13,396	11,253	-5.06%
YoY %	-58.40%	16.32%	12.82%	6.49%	5.76%	19.04%	-	-
Horiz. %	73.19%	175.94%	151.25%	134.06%	125.90%	119.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	25.03%	22.29%	25.48%	22.72%	22.43%	21.27%	-
YoY %	-10.39%	12.29%	-12.52%	12.15%	1.29%	5.45%	-	-
Horiz. %	105.45%	117.68%	104.80%	119.79%	106.82%	105.45%	100.00%	-
Total Cost	247,375	227,624	255,575	174,836	157,245	152,775	130,492	11.23%
YoY %	8.68%	-10.94%	46.18%	11.19%	2.93%	17.08%	-	-
Horiz. %	189.57%	174.44%	195.85%	133.98%	120.50%	117.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,795	321,007	292,363	266,148	251,473	228,462	216,354	7.91%
YoY %	6.48%	9.80%	9.85%	5.84%	10.07%	5.60%	-	-
Horiz. %	157.98%	148.37%	135.13%	123.02%	116.23%	105.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	26,882	19,198	15,347	20,472	24,955	22,398	22,403	3.08%
YoY %	40.03%	25.09%	-25.03%	-17.96%	11.42%	-0.02%	-	-
Horiz. %	119.99%	85.69%	68.50%	91.38%	111.39%	99.98%	100.00%	-
Div Payout %	326.41%	96.97%	90.17%	135.71%	176.15%	167.20%	199.09%	-
YoY %	236.61%	7.54%	-33.56%	-22.96%	5.35%	-16.02%	-	-
Horiz. %	163.95%	48.71%	45.29%	68.17%	88.48%	83.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	341,795	321,007	292,363	266,148	251,473	228,462	216,354	7.91%
YoY %	6.48%	9.80%	9.85%	5.84%	10.07%	5.60%	-	-
Horiz. %	157.98%	148.37%	135.13%	123.02%	116.23%	105.60%	100.00%	-
NOSH	76,808	76,795	76,735	63,977	63,988	63,995	64,010	3.08%
YoY %	0.02%	0.08%	19.94%	-0.02%	-0.01%	-0.02%	-	-
Horiz. %	119.99%	119.97%	119.88%	99.95%	99.97%	99.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.22%	8.00%	6.24%	7.94%	8.26%	8.06%	7.94%	-
YoY %	-59.75%	28.21%	-21.41%	-3.87%	2.48%	1.51%	-	-
Horiz. %	40.55%	100.76%	78.59%	100.00%	104.03%	101.51%	100.00%	-
ROE	2.41%	6.17%	5.82%	5.67%	5.63%	5.86%	5.20%	-
YoY %	-60.94%	6.01%	2.65%	0.71%	-3.92%	12.69%	-	-
Horiz. %	46.35%	118.65%	111.92%	109.04%	108.27%	112.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	332.79	322.18	355.24	296.86	267.88	259.66	221.44	7.01%
YoY %	3.29%	-9.31%	19.67%	10.82%	3.17%	17.26%	-	-
Horiz. %	150.28%	145.49%	160.42%	134.06%	120.97%	117.26%	100.00%	-
EPS	11.00	25.78	22.18	23.58	22.14	20.94	17.58	-7.51%
YoY %	-57.33%	16.23%	-5.94%	6.50%	5.73%	19.11%	-	-
Horiz. %	62.57%	146.64%	126.17%	134.13%	125.94%	119.11%	100.00%	-
DPS	35.00	25.00	20.00	32.00	39.00	35.00	35.00	0.00%
YoY %	40.00%	25.00%	-37.50%	-17.95%	11.43%	0.00%	-	-
Horiz. %	100.00%	71.43%	57.14%	91.43%	111.43%	100.00%	100.00%	-
NAPS	4.45	4.18	3.81	4.16	3.93	3.57	3.38	4.68%
YoY %	6.46%	9.71%	-8.41%	5.85%	10.08%	5.62%	-	-
Horiz. %	131.66%	123.67%	112.72%	123.08%	116.27%	105.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 63,971
RPS	66.56	64.43	70.98	49.45	44.63	43.27	36.91	10.31%
YoY %	3.31%	-9.23%	43.54%	10.80%	3.14%	17.23%	-	-
Horiz. %	180.33%	174.56%	192.31%	133.97%	120.92%	117.23%	100.00%	-
EPS	2.14	5.16	4.43	3.93	3.69	3.49	2.93	-5.09%
YoY %	-58.53%	16.48%	12.72%	6.50%	5.73%	19.11%	-	-
Horiz. %	73.04%	176.11%	151.19%	134.13%	125.94%	119.11%	100.00%	-
DPS	7.00	5.00	4.00	5.33	6.50	5.83	5.83	3.09%
YoY %	40.00%	25.00%	-24.95%	-18.00%	11.49%	0.00%	-	-
Horiz. %	120.07%	85.76%	68.61%	91.42%	111.49%	100.00%	100.00%	-
NAPS	0.89	0.8359	0.7613	0.693	0.6548	0.5949	0.5634	7.91%
YoY %	6.47%	9.80%	9.86%	5.83%	10.07%	5.59%	-	-
Horiz. %	157.97%	148.37%	135.13%	123.00%	116.22%	105.59%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	12.50	5.53	6.95	4.39	4.32	3.79	4.11	-
P/RPS	3.76	1.72	1.96	1.48	1.61	1.46	1.86	12.43%
YoY %	118.60%	-12.24%	32.43%	-8.07%	10.27%	-21.51%	-	-
Horiz. %	202.15%	92.47%	105.38%	79.57%	86.56%	78.49%	100.00%	-
P/EPS	116.57	21.45	31.33	18.62	19.51	18.11	23.38	30.67%
YoY %	443.45%	-31.54%	68.26%	-4.56%	7.73%	-22.54%	-	-
Horiz. %	498.59%	91.75%	134.00%	79.64%	83.45%	77.46%	100.00%	-
EY	0.86	4.66	3.19	5.37	5.13	5.52	4.28	-23.44%
YoY %	-81.55%	46.08%	-40.60%	4.68%	-7.07%	28.97%	-	-
Horiz. %	20.09%	108.88%	74.53%	125.47%	119.86%	128.97%	100.00%	-
DY	2.80	4.52	2.88	7.29	9.03	9.23	8.52	-16.91%
YoY %	-38.05%	56.94%	-60.49%	-19.27%	-2.17%	8.33%	-	-
Horiz. %	32.86%	53.05%	33.80%	85.56%	105.99%	108.33%	100.00%	-
P/NAPS	2.81	1.32	1.82	1.06	1.10	1.06	1.22	14.90%
YoY %	112.88%	-27.47%	71.70%	-3.64%	3.77%	-13.11%	-	-
Horiz. %	230.33%	108.20%	149.18%	86.89%	90.16%	86.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	08/08/16	27/08/15	15/08/14	16/08/13	10/08/12	05/08/11	06/08/10	-
Price	2.37	5.95	6.92	4.63	4.42	3.75	4.16	-
P/RPS	0.71	1.85	1.95	1.56	1.65	1.44	1.88	-14.96%
YoY %	-61.62%	-5.13%	25.00%	-5.45%	14.58%	-23.40%	-	-
Horiz. %	37.77%	98.40%	103.72%	82.98%	87.77%	76.60%	100.00%	-
P/EPS	22.10	23.08	31.20	19.64	19.96	17.91	23.66	-1.12%
YoY %	-4.25%	-26.03%	58.86%	-1.60%	11.45%	-24.30%	-	-
Horiz. %	93.41%	97.55%	131.87%	83.01%	84.36%	75.70%	100.00%	-
EY	4.52	4.33	3.21	5.09	5.01	5.58	4.23	1.11%
YoY %	4.39%	34.89%	-36.94%	1.60%	-10.22%	31.91%	-	-
Horiz. %	106.86%	102.36%	75.89%	120.33%	118.44%	131.91%	100.00%	-
DY	14.77	4.20	2.89	6.91	8.82	9.33	8.41	9.83%
YoY %	251.67%	45.33%	-58.18%	-21.66%	-5.47%	10.94%	-	-
Horiz. %	175.62%	49.94%	34.36%	82.16%	104.88%	110.94%	100.00%	-
P/NAPS	0.53	1.42	1.82	1.11	1.12	1.05	1.23	-13.08%
YoY %	-62.68%	-21.98%	63.96%	-0.89%	6.67%	-14.63%	-	-
Horiz. %	43.09%	115.45%	147.97%	90.24%	91.06%	85.37%	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