[PIE] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.68%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 495,996 385,768 399,960 404,022 306,316 256,153 260,679 11.30%
PBT 32,231 16,709 44,416 32,435 33,559 26,683 28,288 2.19%
Tax -8,080 -3,876 -10,652 -7,129 -7,990 -6,043 -6,057 4.91%
NP 24,151 12,833 33,764 25,306 25,569 20,640 22,231 1.38%
-
NP to SH 24,151 12,833 33,764 25,306 25,569 20,640 22,231 1.38%
-
Tax Rate 25.07% 23.20% 23.98% 21.98% 23.81% 22.65% 21.41% -
Total Cost 471,845 372,935 366,196 378,716 280,747 235,513 238,448 12.03%
-
Net Worth 380,201 349,478 340,251 301,645 277,631 257,200 239,297 8.01%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 19,202 134,414 19,201 15,350 20,470 24,952 22,394 -2.52%
Div Payout % 79.51% 1,047.41% 56.87% 60.66% 80.06% 120.89% 100.73% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 380,201 349,478 340,251 301,645 277,631 257,200 239,297 8.01%
NOSH 384,042 384,041 76,806 76,754 63,970 63,980 63,983 34.77%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.87% 3.33% 8.44% 6.26% 8.35% 8.06% 8.53% -
ROE 6.35% 3.67% 9.92% 8.39% 9.21% 8.02% 9.29% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 129.15 100.45 520.74 526.38 478.84 400.36 407.42 -17.41%
EPS 6.29 3.34 43.96 32.97 39.97 32.26 34.75 -24.76%
DPS 5.00 35.00 25.00 20.00 32.00 39.00 35.00 -27.67%
NAPS 0.99 0.91 4.43 3.93 4.34 4.02 3.74 -19.85%
Adjusted Per Share Value based on latest NOSH - 76,793
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 129.15 100.45 104.14 105.20 79.76 66.70 67.88 11.30%
EPS 6.29 3.34 8.79 6.59 6.66 5.37 5.79 1.38%
DPS 5.00 35.00 5.00 4.00 5.33 6.50 5.83 -2.52%
NAPS 0.99 0.91 0.886 0.7854 0.7229 0.6697 0.6231 8.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.23 1.84 6.49 6.40 4.75 4.45 3.35 -
P/RPS 1.73 1.83 1.25 1.22 0.99 1.11 0.82 13.23%
P/EPS 35.46 55.06 14.76 19.41 11.88 13.79 9.64 24.21%
EY 2.82 1.82 6.77 5.15 8.41 7.25 10.37 -19.49%
DY 2.24 19.02 3.85 3.13 6.74 8.76 10.45 -22.62%
P/NAPS 2.25 2.02 1.47 1.63 1.09 1.11 0.90 16.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 07/11/16 16/11/15 14/11/14 08/11/13 09/11/12 04/11/11 -
Price 2.05 1.88 8.59 7.15 5.91 4.48 3.53 -
P/RPS 1.59 1.87 1.65 1.36 1.23 1.12 0.87 10.56%
P/EPS 32.60 56.26 19.54 21.69 14.79 13.89 10.16 21.42%
EY 3.07 1.78 5.12 4.61 6.76 7.20 9.84 -17.63%
DY 2.44 18.62 2.91 2.80 5.41 8.71 9.92 -20.82%
P/NAPS 2.07 2.07 1.94 1.82 1.36 1.11 0.94 14.04%

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