[PIE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.8%
YoY- 36.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 536,555 531,700 367,326 354,891 311,629 269,103 241,162 14.25%
PBT 55,278 50,890 46,128 47,265 34,107 32,054 38,298 6.30%
Tax -13,990 -10,924 -10,859 -9,268 -6,301 -8,012 -7,545 10.83%
NP 41,288 39,966 35,269 37,997 27,806 24,042 30,753 5.02%
-
NP to SH 41,288 39,966 35,269 37,997 27,806 24,042 30,753 5.02%
-
Tax Rate 25.31% 21.47% 23.54% 19.61% 18.47% 25.00% 19.70% -
Total Cost 495,267 491,734 332,057 316,894 283,823 245,061 210,409 15.32%
-
Net Worth 307,256 292,581 255,887 251,380 228,457 216,213 208,533 6.66%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,203 15,358 20,470 24,946 22,399 22,388 22,388 -2.52%
Div Payout % 46.51% 38.43% 58.04% 65.65% 80.56% 93.12% 72.80% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 307,256 292,581 255,887 251,380 228,457 216,213 208,533 6.66%
NOSH 76,814 76,793 63,971 63,964 63,993 63,968 63,967 3.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.70% 7.52% 9.60% 10.71% 8.92% 8.93% 12.75% -
ROE 13.44% 13.66% 13.78% 15.12% 12.17% 11.12% 14.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 698.51 692.38 574.20 554.83 486.97 420.68 377.01 10.81%
EPS 53.75 52.04 55.13 59.40 43.45 37.58 48.08 1.87%
DPS 25.00 20.00 32.00 39.00 35.00 35.00 35.00 -5.45%
NAPS 4.00 3.81 4.00 3.93 3.57 3.38 3.26 3.46%
Adjusted Per Share Value based on latest NOSH - 63,964
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 139.71 138.45 95.65 92.41 81.14 70.07 62.80 14.24%
EPS 10.75 10.41 9.18 9.89 7.24 6.26 8.01 5.02%
DPS 5.00 4.00 5.33 6.50 5.83 5.83 5.83 -2.52%
NAPS 0.8001 0.7618 0.6663 0.6546 0.5949 0.563 0.543 6.67%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.53 6.95 4.39 4.32 3.79 4.11 4.04 -
P/RPS 0.79 1.00 0.76 0.78 0.78 0.98 1.07 -4.92%
P/EPS 10.29 13.35 7.96 7.27 8.72 10.94 8.40 3.43%
EY 9.72 7.49 12.56 13.75 11.46 9.14 11.90 -3.31%
DY 4.52 2.88 7.29 9.03 9.23 8.52 8.66 -10.26%
P/NAPS 1.38 1.82 1.10 1.10 1.06 1.22 1.24 1.79%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 15/08/14 16/08/13 10/08/12 05/08/11 06/08/10 10/08/09 -
Price 5.95 6.92 4.63 4.42 3.75 4.16 4.24 -
P/RPS 0.85 1.00 0.81 0.80 0.77 0.99 1.12 -4.49%
P/EPS 11.07 13.30 8.40 7.44 8.63 11.07 8.82 3.85%
EY 9.03 7.52 11.91 13.44 11.59 9.03 11.34 -3.72%
DY 4.20 2.89 6.91 8.82 9.33 8.41 8.25 -10.63%
P/NAPS 1.49 1.82 1.16 1.12 1.05 1.23 1.30 2.29%

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