[PIE] YoY 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- 72.56%
YoY- 15.39%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 135,886 136,355 115,228 108,332 91,386 90,081 72,337 11.06%
PBT 7,961 13,995 10,038 13,228 11,144 10,701 5,524 6.27%
Tax -1,829 -4,447 -2,136 -3,677 -2,867 -2,727 -1,059 9.52%
NP 6,132 9,548 7,902 9,551 8,277 7,974 4,465 5.42%
-
NP to SH 6,132 9,548 7,902 9,551 8,277 7,974 4,465 5.42%
-
Tax Rate 22.97% 31.78% 21.28% 27.80% 25.73% 25.48% 19.17% -
Total Cost 129,754 126,807 107,326 98,781 83,109 82,107 67,872 11.39%
-
Net Worth 341,795 321,083 292,581 266,122 251,380 228,457 216,213 7.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 26,882 19,203 15,358 20,470 24,946 - 22,388 3.09%
Div Payout % 438.40% 201.13% 194.36% 214.33% 301.39% - 501.43% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 341,795 321,083 292,581 266,122 251,380 228,457 216,213 7.92%
NOSH 76,808 76,814 76,793 63,971 63,964 63,993 63,968 3.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.51% 7.00% 6.86% 8.82% 9.06% 8.85% 6.17% -
ROE 1.79% 2.97% 2.70% 3.59% 3.29% 3.49% 2.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 176.92 177.51 150.05 169.34 142.87 140.77 113.08 7.73%
EPS 8.00 12.43 10.29 14.93 12.94 12.46 6.98 2.29%
DPS 35.00 25.00 20.00 32.00 39.00 0.00 35.00 0.00%
NAPS 4.45 4.18 3.81 4.16 3.93 3.57 3.38 4.68%
Adjusted Per Share Value based on latest NOSH - 63,971
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.38 35.51 30.00 28.21 23.80 23.46 18.84 11.06%
EPS 1.60 2.49 2.06 2.49 2.16 2.08 1.16 5.50%
DPS 7.00 5.00 4.00 5.33 6.50 0.00 5.83 3.09%
NAPS 0.89 0.8361 0.7618 0.693 0.6546 0.5949 0.563 7.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 7.07 3.12 4.63 2.59 3.02 2.69 3.63 11.73%
P/EPS 156.57 44.49 67.54 29.40 33.38 30.42 58.88 17.68%
EY 0.64 2.25 1.48 3.40 3.00 3.29 1.70 -15.01%
DY 2.80 4.52 2.88 7.29 9.03 0.00 8.52 -16.91%
P/NAPS 2.81 1.32 1.82 1.06 1.10 1.06 1.22 14.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 1.34 3.35 4.61 2.73 3.09 2.66 3.68 -15.48%
P/EPS 29.69 47.87 67.25 31.01 34.16 30.09 59.60 -10.95%
EY 3.37 2.09 1.49 3.22 2.93 3.32 1.68 12.28%
DY 14.77 4.20 2.89 6.91 8.82 0.00 8.41 9.83%
P/NAPS 0.53 1.42 1.82 1.11 1.12 1.05 1.23 -13.08%

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