[PIE] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

04-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 65.95%

YoY- 35.35%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	404,022	306,316	256,153	260,679	213,523	156,667	218,143	10.81%
YoY %	31.90%	19.58%	-1.74%	22.08%	36.29%	-28.18%	-	-
Horiz. %	185.21%	140.42%	117.42%	119.50%	97.88%	71.82%	100.00%	-
PBT	32,435	33,559	26,683	28,288	20,995	23,243	31,253	0.62%
YoY %	-3.35%	25.77%	-5.67%	34.74%	-9.67%	-25.63%	-	-
Horiz. %	103.78%	107.38%	85.38%	90.51%	67.18%	74.37%	100.00%	-
Tax	-7,129	-7,990	-6,043	-6,057	-4,570	-5,260	-7,450	-0.73%
YoY %	10.78%	-32.22%	0.23%	-32.54%	13.12%	29.40%	-	-
Horiz. %	95.69%	107.25%	81.11%	81.30%	61.34%	70.60%	100.00%	-
NP	25,306	25,569	20,640	22,231	16,425	17,983	23,803	1.02%
YoY %	-1.03%	23.88%	-7.16%	35.35%	-8.66%	-24.45%	-	-
Horiz. %	106.31%	107.42%	86.71%	93.40%	69.00%	75.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,306	25,569	20,640	22,231	16,425	17,983	23,803	1.02%
YoY %	-1.03%	23.88%	-7.16%	35.35%	-8.66%	-24.45%	-	-
Horiz. %	106.31%	107.42%	86.71%	93.40%	69.00%	75.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.98%	23.81%	22.65%	21.41%	21.77%	22.63%	23.84%	-
YoY %	-7.69%	5.12%	5.79%	-1.65%	-3.80%	-5.08%	-	-
Horiz. %	92.20%	99.87%	95.01%	89.81%	91.32%	94.92%	100.00%	-
Total Cost	378,716	280,747	235,513	238,448	197,098	138,684	194,340	11.75%
YoY %	34.90%	19.21%	-1.23%	20.98%	42.12%	-28.64%	-	-
Horiz. %	194.87%	144.46%	121.19%	122.70%	101.42%	71.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,645	277,631	257,200	239,297	222,028	213,748	202,251	6.88%
YoY %	8.65%	7.94%	7.48%	7.78%	3.87%	5.68%	-	-
Horiz. %	149.14%	137.27%	127.17%	118.32%	109.78%	105.68%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	15,350	20,470	24,952	22,394	22,394	22,398	23,041	-6.54%
YoY %	-25.01%	-17.96%	11.42%	0.00%	-0.02%	-2.79%	-	-
Horiz. %	66.62%	88.84%	108.29%	97.19%	97.19%	97.21%	100.00%	-
Div Payout %	60.66%	80.06%	120.89%	100.73%	136.35%	124.56%	96.80%	-
YoY %	-24.23%	-33.77%	20.01%	-26.12%	9.47%	28.68%	-	-
Horiz. %	62.67%	82.71%	124.89%	104.06%	140.86%	128.68%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	301,645	277,631	257,200	239,297	222,028	213,748	202,251	6.88%
YoY %	8.65%	7.94%	7.48%	7.78%	3.87%	5.68%	-	-
Horiz. %	149.14%	137.27%	127.17%	118.32%	109.78%	105.68%	100.00%	-
NOSH	76,754	63,970	63,980	63,983	63,985	63,996	64,003	3.07%
YoY %	19.98%	-0.02%	-0.00%	-0.00%	-0.02%	-0.01%	-	-
Horiz. %	119.92%	99.95%	99.96%	99.97%	99.97%	99.99%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	6.26%	8.35%	8.06%	8.53%	7.69%	11.48%	10.91%	-
YoY %	-25.03%	3.60%	-5.51%	10.92%	-33.01%	5.22%	-	-
Horiz. %	57.38%	76.54%	73.88%	78.19%	70.49%	105.22%	100.00%	-
ROE	8.39%	9.21%	8.02%	9.29%	7.40%	8.41%	11.77%	-
YoY %	-8.90%	14.84%	-13.67%	25.54%	-12.01%	-28.55%	-	-
Horiz. %	71.28%	78.25%	68.14%	78.93%	62.87%	71.45%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	526.38	478.84	400.36	407.42	333.71	244.81	340.83	7.50%
YoY %	9.93%	19.60%	-1.73%	22.09%	36.31%	-28.17%	-	-
Horiz. %	154.44%	140.49%	117.47%	119.54%	97.91%	71.83%	100.00%	-
EPS	32.97	39.97	32.26	34.75	25.67	28.10	37.19	-1.98%
YoY %	-17.51%	23.90%	-7.17%	35.37%	-8.65%	-24.44%	-	-
Horiz. %	88.65%	107.48%	86.74%	93.44%	69.02%	75.56%	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	3.93	4.34	4.02	3.74	3.47	3.34	3.16	3.69%
YoY %	-9.45%	7.96%	7.49%	7.78%	3.89%	5.70%	-	-
Horiz. %	124.37%	137.34%	127.22%	118.35%	109.81%	105.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 63,965
RPS	105.20	79.76	66.70	67.88	55.60	40.79	56.80	10.81%
YoY %	31.90%	19.58%	-1.74%	22.09%	36.31%	-28.19%	-	-
Horiz. %	185.21%	140.42%	117.43%	119.51%	97.89%	71.81%	100.00%	-
EPS	6.59	6.66	5.37	5.79	4.28	4.68	6.20	1.02%
YoY %	-1.05%	24.02%	-7.25%	35.28%	-8.55%	-24.52%	-	-
Horiz. %	106.29%	107.42%	86.61%	93.39%	69.03%	75.48%	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	0.7854	0.7229	0.6697	0.6231	0.5781	0.5566	0.5266	6.88%
YoY %	8.65%	7.94%	7.48%	7.78%	3.86%	5.70%	-	-
Horiz. %	149.15%	137.28%	127.17%	118.33%	109.78%	105.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	6.40	4.75	4.45	3.35	4.04	4.29	4.30	-
P/RPS	1.22	0.99	1.11	0.82	1.21	1.75	1.26	-0.53%
YoY %	23.23%	-10.81%	35.37%	-32.23%	-30.86%	38.89%	-	-
Horiz. %	96.83%	78.57%	88.10%	65.08%	96.03%	138.89%	100.00%	-
P/EPS	19.41	11.88	13.79	9.64	15.74	15.27	11.56	9.01%
YoY %	63.38%	-13.85%	43.05%	-38.75%	3.08%	32.09%	-	-
Horiz. %	167.91%	102.77%	119.29%	83.39%	136.16%	132.09%	100.00%	-
EY	5.15	8.41	7.25	10.37	6.35	6.55	8.65	-8.27%
YoY %	-38.76%	16.00%	-30.09%	63.31%	-3.05%	-24.28%	-	-
Horiz. %	59.54%	97.23%	83.82%	119.88%	73.41%	75.72%	100.00%	-
DY	3.13	6.74	8.76	10.45	8.66	8.16	8.37	-15.11%
YoY %	-53.56%	-23.06%	-16.17%	20.67%	6.13%	-2.51%	-	-
Horiz. %	37.40%	80.53%	104.66%	124.85%	103.46%	97.49%	100.00%	-
P/NAPS	1.63	1.09	1.11	0.90	1.16	1.28	1.36	3.06%
YoY %	49.54%	-1.80%	23.33%	-22.41%	-9.38%	-5.88%	-	-
Horiz. %	119.85%	80.15%	81.62%	66.18%	85.29%	94.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	14/11/14	08/11/13	09/11/12	04/11/11	12/11/10	06/11/09	14/11/08	-
Price	7.15	5.91	4.48	3.53	4.04	4.26	3.12	-
P/RPS	1.36	1.23	1.12	0.87	1.21	1.74	0.92	6.72%
YoY %	10.57%	9.82%	28.74%	-28.10%	-30.46%	89.13%	-	-
Horiz. %	147.83%	133.70%	121.74%	94.57%	131.52%	189.13%	100.00%	-
P/EPS	21.69	14.79	13.89	10.16	15.74	15.16	8.39	17.14%
YoY %	46.65%	6.48%	36.71%	-35.45%	3.83%	80.69%	-	-
Horiz. %	258.52%	176.28%	165.55%	121.10%	187.60%	180.69%	100.00%	-
EY	4.61	6.76	7.20	9.84	6.35	6.60	11.92	-14.63%
YoY %	-31.80%	-6.11%	-26.83%	54.96%	-3.79%	-44.63%	-	-
Horiz. %	38.67%	56.71%	60.40%	82.55%	53.27%	55.37%	100.00%	-
DY	2.80	5.41	8.71	9.92	8.66	8.22	11.54	-21.01%
YoY %	-48.24%	-37.89%	-12.20%	14.55%	5.35%	-28.77%	-	-
Horiz. %	24.26%	46.88%	75.48%	85.96%	75.04%	71.23%	100.00%	-
P/NAPS	1.82	1.36	1.11	0.94	1.16	1.28	0.99	10.67%
YoY %	33.82%	22.52%	18.09%	-18.97%	-9.38%	29.29%	-	-
Horiz. %	183.84%	137.37%	112.12%	94.95%	117.17%	129.29%	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