[PIE] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -84.18%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 111,067 157,367 81,590 80,026 76,090 69,407 45,961 15.83%
PBT 12,412 11,866 7,016 7,187 6,568 8,770 6,913 10.24%
Tax -2,162 -2,747 -1,481 -1,298 -1,146 -1,982 -1,047 12.83%
NP 10,250 9,119 5,535 5,889 5,422 6,788 5,866 9.74%
-
NP to SH 10,250 9,119 5,535 5,889 5,422 6,788 5,866 9.74%
-
Tax Rate 17.42% 23.15% 21.11% 18.06% 17.45% 22.60% 15.15% -
Total Cost 100,817 148,248 76,055 74,137 70,668 62,619 40,095 16.60%
-
Net Worth 331,685 297,358 273,870 261,164 238,071 228,399 218,135 7.23%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 22,399 - - -
Div Payout % - - - - 413.12% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 331,685 297,358 273,870 261,164 238,071 228,399 218,135 7.23%
NOSH 76,779 63,948 63,988 64,010 63,997 63,977 63,969 3.08%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.23% 5.79% 6.78% 7.36% 7.13% 9.78% 12.76% -
ROE 3.09% 3.07% 2.02% 2.25% 2.28% 2.97% 2.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.66 246.09 127.51 125.02 118.90 108.49 71.85 12.36%
EPS 13.35 14.26 8.65 9.20 8.47 10.61 9.17 6.45%
DPS 0.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 4.32 4.65 4.28 4.08 3.72 3.57 3.41 4.01%
Adjusted Per Share Value based on latest NOSH - 64,010
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.92 40.98 21.25 20.84 19.81 18.07 11.97 15.83%
EPS 2.67 2.37 1.44 1.53 1.41 1.77 1.53 9.71%
DPS 0.00 0.00 0.00 0.00 5.83 0.00 0.00 -
NAPS 0.8637 0.7743 0.7131 0.68 0.6199 0.5947 0.568 7.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 6.68 8.62 4.61 4.89 4.26 4.20 3.84 -
P/RPS 4.62 3.50 3.62 3.91 3.58 3.87 5.34 -2.38%
P/EPS 50.04 60.45 53.29 53.15 50.28 39.59 41.88 3.00%
EY 2.00 1.65 1.88 1.88 1.99 2.53 2.39 -2.92%
DY 0.00 0.00 0.00 0.00 8.22 0.00 0.00 -
P/NAPS 1.55 1.85 1.08 1.20 1.15 1.18 1.13 5.40%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 23/05/14 23/05/13 18/05/12 20/05/11 21/05/10 22/05/09 -
Price 6.68 8.20 4.88 4.74 4.26 4.48 4.48 -
P/RPS 4.62 3.33 3.83 3.79 3.58 4.13 6.24 -4.88%
P/EPS 50.04 57.50 56.42 51.52 50.28 42.22 48.85 0.40%
EY 2.00 1.74 1.77 1.94 1.99 2.37 2.05 -0.41%
DY 0.00 0.00 0.00 0.00 8.22 0.00 0.00 -
P/NAPS 1.55 1.76 1.14 1.16 1.15 1.25 1.31 2.84%

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