[PIE] YoY 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- 47.07%

YoY- 78.59%

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
Quarter Result
Revenue	115,228	108,332	91,386	90,081	72,337	52,582	70,096	8.63%
YoY %	6.37%	18.54%	1.45%	24.53%	37.57%	-24.99%	-	-
Horiz. %	164.39%	154.55%	130.37%	128.51%	103.20%	75.01%	100.00%	-
PBT	10,038	13,228	11,144	10,701	5,524	8,532	10,387	-0.56%
YoY %	-24.12%	18.70%	4.14%	93.72%	-35.26%	-17.86%	-	-
Horiz. %	96.64%	127.35%	107.29%	103.02%	53.18%	82.14%	100.00%	-
Tax	-2,136	-3,677	-2,867	-2,727	-1,059	-1,905	-2,345	-1.54%
YoY %	41.91%	-28.25%	-5.13%	-157.51%	44.41%	18.76%	-	-
Horiz. %	91.09%	156.80%	122.26%	116.29%	45.16%	81.24%	100.00%	-
NP	7,902	9,551	8,277	7,974	4,465	6,627	8,042	-0.29%
YoY %	-17.27%	15.39%	3.80%	78.59%	-32.62%	-17.60%	-	-
Horiz. %	98.26%	118.76%	102.92%	99.15%	55.52%	82.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,902	9,551	8,277	7,974	4,465	6,627	8,042	-0.29%
YoY %	-17.27%	15.39%	3.80%	78.59%	-32.62%	-17.60%	-	-
Horiz. %	98.26%	118.76%	102.92%	99.15%	55.52%	82.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.28%	27.80%	25.73%	25.48%	19.17%	22.33%	22.58%	-
YoY %	-23.45%	8.05%	0.98%	32.92%	-14.15%	-1.11%	-	-
Horiz. %	94.24%	123.12%	113.95%	112.84%	84.90%	98.89%	100.00%	-
Total Cost	107,326	98,781	83,109	82,107	67,872	45,955	62,054	9.55%
YoY %	8.65%	18.86%	1.22%	20.97%	47.69%	-25.94%	-	-
Horiz. %	172.96%	159.19%	133.93%	132.32%	109.38%	74.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,581	266,122	251,380	228,457	216,213	208,533	193,212	7.15%
YoY %	9.94%	5.86%	10.03%	5.66%	3.68%	7.93%	-	-
Horiz. %	151.43%	137.74%	130.11%	118.24%	111.90%	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	15,358	20,470	24,946	-	22,388	22,388	23,031	-6.52%
YoY %	-24.97%	-17.94%	0.00%	-	0.00%	-2.79%	-	-
Horiz. %	66.68%	88.88%	108.31%	-	97.21%	97.21%	100.00%	-
Div Payout %	194.36%	214.33%	301.39%	-	501.43%	337.84%	286.40%	-
YoY %	-9.32%	-28.89%	0.00%	-	48.42%	17.96%	-	-
Horiz. %	67.86%	74.84%	105.23%	-	175.08%	117.96%	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	292,581	266,122	251,380	228,457	216,213	208,533	193,212	7.15%
YoY %	9.94%	5.86%	10.03%	5.66%	3.68%	7.93%	-	-
Horiz. %	151.43%	137.74%	130.11%	118.24%	111.90%	107.93%	100.00%	-
NOSH	76,793	63,971	63,964	63,993	63,968	63,967	63,977	3.08%
YoY %	20.04%	0.01%	-0.05%	0.04%	0.00%	-0.02%	-	-
Horiz. %	120.03%	99.99%	99.98%	100.03%	99.99%	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	6.86%	8.82%	9.06%	8.85%	6.17%	12.60%	11.47%	-
YoY %	-22.22%	-2.65%	2.37%	43.44%	-51.03%	9.85%	-	-
Horiz. %	59.81%	76.90%	78.99%	77.16%	53.79%	109.85%	100.00%	-
ROE	2.70%	3.59%	3.29%	3.49%	2.07%	3.18%	4.16%	-
YoY %	-24.79%	9.12%	-5.73%	68.60%	-34.91%	-23.56%	-	-
Horiz. %	64.90%	86.30%	79.09%	83.89%	49.76%	76.44%	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	150.05	169.34	142.87	140.77	113.08	82.20	109.56	5.37%
YoY %	-11.39%	18.53%	1.49%	24.49%	37.57%	-24.97%	-	-
Horiz. %	136.96%	154.56%	130.40%	128.49%	103.21%	75.03%	100.00%	-
EPS	10.29	14.93	12.94	12.46	6.98	10.36	12.57	-3.27%
YoY %	-31.08%	15.38%	3.85%	78.51%	-32.63%	-17.58%	-	-
Horiz. %	81.86%	118.77%	102.94%	99.12%	55.53%	82.42%	100.00%	-
DPS	20.00	32.00	39.00	0.00	35.00	35.00	36.00	-9.32%
YoY %	-37.50%	-17.95%	0.00%	0.00%	0.00%	-2.78%	-	-
Horiz. %	55.56%	88.89%	108.33%	0.00%	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	30.00	28.21	23.80	23.46	18.84	13.69	18.25	8.63%
YoY %	6.35%	18.53%	1.45%	24.52%	37.62%	-24.99%	-	-
Horiz. %	164.38%	154.58%	130.41%	128.55%	103.23%	75.01%	100.00%	-
EPS	2.06	2.49	2.16	2.08	1.16	1.73	2.09	-0.24%
YoY %	-17.27%	15.28%	3.85%	79.31%	-32.95%	-17.22%	-	-
Horiz. %	98.56%	119.14%	103.35%	99.52%	55.50%	82.78%	100.00%	-
DPS	4.00	5.33	6.50	0.00	5.83	5.83	6.00	-6.53%
YoY %	-24.95%	-18.00%	0.00%	0.00%	0.00%	-2.83%	-	-
Horiz. %	66.67%	88.83%	108.33%	0.00%	97.17%	97.17%	100.00%	-
NAPS	0.7618	0.693	0.6546	0.5949	0.563	0.543	0.5031	7.15%
YoY %	9.93%	5.87%	10.04%	5.67%	3.68%	7.93%	-	-
Horiz. %	151.42%	137.75%	130.11%	118.25%	111.91%	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	4.63	2.59	3.02	2.69	3.63	4.91	4.49	0.51%
YoY %	78.76%	-14.24%	12.27%	-25.90%	-26.07%	9.35%	-	-
Horiz. %	103.12%	57.68%	67.26%	59.91%	80.85%	109.35%	100.00%	-
P/EPS	67.54	29.40	33.38	30.42	58.88	39.00	39.14	9.51%
YoY %	129.73%	-11.92%	9.73%	-48.34%	50.97%	-0.36%	-	-
Horiz. %	172.56%	75.11%	85.28%	77.72%	150.43%	99.64%	100.00%	-
EY	1.48	3.40	3.00	3.29	1.70	2.56	2.55	-8.66%
YoY %	-56.47%	13.33%	-8.81%	93.53%	-33.59%	0.39%	-	-
Horiz. %	58.04%	133.33%	117.65%	129.02%	66.67%	100.39%	100.00%	-
DY	2.88	7.29	9.03	0.00	8.52	8.66	7.32	-14.39%
YoY %	-60.49%	-19.27%	0.00%	0.00%	-1.62%	18.31%	-	-
Horiz. %	39.34%	99.59%	123.36%	0.00%	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	4.61	2.73	3.09	2.66	3.68	5.16	4.44	0.62%
YoY %	68.86%	-11.65%	16.17%	-27.72%	-28.68%	16.22%	-	-
Horiz. %	103.83%	61.49%	69.59%	59.91%	82.88%	116.22%	100.00%	-
P/EPS	67.25	31.01	34.16	30.09	59.60	40.93	38.66	9.66%
YoY %	116.87%	-9.22%	13.53%	-49.51%	45.61%	5.87%	-	-
Horiz. %	173.95%	80.21%	88.36%	77.83%	154.16%	105.87%	100.00%	-
EY	1.49	3.22	2.93	3.32	1.68	2.44	2.59	-8.79%
YoY %	-53.73%	9.90%	-11.75%	97.62%	-31.15%	-5.79%	-	-
Horiz. %	57.53%	124.32%	113.13%	128.19%	64.86%	94.21%	100.00%	-
DY	2.89	6.91	8.82	0.00	8.41	8.25	7.41	-14.51%
YoY %	-58.18%	-21.66%	0.00%	0.00%	1.94%	11.34%	-	-
Horiz. %	39.00%	93.25%	119.03%	0.00%	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