[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

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	536,555	531,700	367,326	354,891	311,629	269,103	241,162	14.25%
YoY %	0.91%	44.75%	3.50%	13.88%	15.80%	11.59%	-	-
Horiz. %	222.49%	220.47%	152.32%	147.16%	129.22%	111.59%	100.00%	-
PBT	55,278	50,890	46,128	47,265	34,107	32,054	38,298	6.30%
YoY %	8.62%	10.32%	-2.41%	38.58%	6.40%	-16.30%	-	-
Horiz. %	144.34%	132.88%	120.44%	123.41%	89.06%	83.70%	100.00%	-
Tax	-13,990	-10,924	-10,859	-9,268	-6,301	-8,012	-7,545	10.83%
YoY %	-28.07%	-0.60%	-17.17%	-47.09%	21.36%	-6.19%	-	-
Horiz. %	185.42%	144.78%	143.92%	122.84%	83.51%	106.19%	100.00%	-
NP	41,288	39,966	35,269	37,997	27,806	24,042	30,753	5.02%
YoY %	3.31%	13.32%	-7.18%	36.65%	15.66%	-21.82%	-	-
Horiz. %	134.26%	129.96%	114.68%	123.56%	90.42%	78.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,288	39,966	35,269	37,997	27,806	24,042	30,753	5.02%
YoY %	3.31%	13.32%	-7.18%	36.65%	15.66%	-21.82%	-	-
Horiz. %	134.26%	129.96%	114.68%	123.56%	90.42%	78.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.31%	21.47%	23.54%	19.61%	18.47%	25.00%	19.70%	-
YoY %	17.89%	-8.79%	20.04%	6.17%	-26.12%	26.90%	-	-
Horiz. %	128.48%	108.98%	119.49%	99.54%	93.76%	126.90%	100.00%	-
Total Cost	495,267	491,734	332,057	316,894	283,823	245,061	210,409	15.32%
YoY %	0.72%	48.09%	4.78%	11.65%	15.82%	16.47%	-	-
Horiz. %	235.38%	233.70%	157.82%	150.61%	134.89%	116.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	307,256	292,581	255,887	251,380	228,457	216,213	208,533	6.66%
YoY %	5.02%	14.34%	1.79%	10.03%	5.66%	3.68%	-	-
Horiz. %	147.34%	140.30%	122.71%	120.55%	109.55%	103.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	19,203	15,358	20,470	24,946	22,399	22,388	22,388	-2.52%
YoY %	25.04%	-24.97%	-17.94%	11.37%	0.05%	0.00%	-	-
Horiz. %	85.77%	68.60%	91.43%	111.43%	100.05%	100.00%	100.00%	-
Div Payout %	46.51%	38.43%	58.04%	65.65%	80.56%	93.12%	72.80%	-
YoY %	21.03%	-33.79%	-11.59%	-18.51%	-13.49%	27.91%	-	-
Horiz. %	63.89%	52.79%	79.73%	90.18%	110.66%	127.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	307,256	292,581	255,887	251,380	228,457	216,213	208,533	6.66%
YoY %	5.02%	14.34%	1.79%	10.03%	5.66%	3.68%	-	-
Horiz. %	147.34%	140.30%	122.71%	120.55%	109.55%	103.68%	100.00%	-
NOSH	76,814	76,793	63,971	63,964	63,993	63,968	63,967	3.09%
YoY %	0.03%	20.04%	0.01%	-0.05%	0.04%	0.00%	-	-
Horiz. %	120.08%	120.05%	100.01%	100.00%	100.04%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.70%	7.52%	9.60%	10.71%	8.92%	8.93%	12.75%	-
YoY %	2.39%	-21.67%	-10.36%	20.07%	-0.11%	-29.96%	-	-
Horiz. %	60.39%	58.98%	75.29%	84.00%	69.96%	70.04%	100.00%	-
ROE	13.44%	13.66%	13.78%	15.12%	12.17%	11.12%	14.75%	-
YoY %	-1.61%	-0.87%	-8.86%	24.24%	9.44%	-24.61%	-	-
Horiz. %	91.12%	92.61%	93.42%	102.51%	82.51%	75.39%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	698.51	692.38	574.20	554.83	486.97	420.68	377.01	10.81%
YoY %	0.89%	20.58%	3.49%	13.94%	15.76%	11.58%	-	-
Horiz. %	185.28%	183.65%	152.30%	147.17%	129.17%	111.58%	100.00%	-
EPS	53.75	52.04	55.13	59.40	43.45	37.58	48.08	1.87%
YoY %	3.29%	-5.60%	-7.19%	36.71%	15.62%	-21.84%	-	-
Horiz. %	111.79%	108.24%	114.66%	123.54%	90.37%	78.16%	100.00%	-
DPS	25.00	20.00	32.00	39.00	35.00	35.00	35.00	-5.45%
YoY %	25.00%	-37.50%	-17.95%	11.43%	0.00%	0.00%	-	-
Horiz. %	71.43%	57.14%	91.43%	111.43%	100.00%	100.00%	100.00%	-
NAPS	4.00	3.81	4.00	3.93	3.57	3.38	3.26	3.46%
YoY %	4.99%	-4.75%	1.78%	10.08%	5.62%	3.68%	-	-
Horiz. %	122.70%	116.87%	122.70%	120.55%	109.51%	103.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 63,964
RPS	139.71	138.45	95.65	92.41	81.14	70.07	62.80	14.24%
YoY %	0.91%	44.75%	3.51%	13.89%	15.80%	11.58%	-	-
Horiz. %	222.47%	220.46%	152.31%	147.15%	129.20%	111.58%	100.00%	-
EPS	10.75	10.41	9.18	9.89	7.24	6.26	8.01	5.02%
YoY %	3.27%	13.40%	-7.18%	36.60%	15.65%	-21.85%	-	-
Horiz. %	134.21%	129.96%	114.61%	123.47%	90.39%	78.15%	100.00%	-
DPS	5.00	4.00	5.33	6.50	5.83	5.83	5.83	-2.52%
YoY %	25.00%	-24.95%	-18.00%	11.49%	0.00%	0.00%	-	-
Horiz. %	85.76%	68.61%	91.42%	111.49%	100.00%	100.00%	100.00%	-
NAPS	0.8001	0.7618	0.6663	0.6546	0.5949	0.563	0.543	6.67%
YoY %	5.03%	14.33%	1.79%	10.04%	5.67%	3.68%	-	-
Horiz. %	147.35%	140.29%	122.71%	120.55%	109.56%	103.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.00%	31.58%	-2.56%	0.00%	-20.41%	-8.41%	-	-
Horiz. %	73.83%	93.46%	71.03%	72.90%	72.90%	91.59%	100.00%	-
P/EPS	10.29	13.35	7.96	7.27	8.72	10.94	8.40	3.43%
YoY %	-22.92%	67.71%	9.49%	-16.63%	-20.29%	30.24%	-	-
Horiz. %	122.50%	158.93%	94.76%	86.55%	103.81%	130.24%	100.00%	-
EY	9.72	7.49	12.56	13.75	11.46	9.14	11.90	-3.31%
YoY %	29.77%	-40.37%	-8.65%	19.98%	25.38%	-23.19%	-	-
Horiz. %	81.68%	62.94%	105.55%	115.55%	96.30%	76.81%	100.00%	-
DY	4.52	2.88	7.29	9.03	9.23	8.52	8.66	-10.26%
YoY %	56.94%	-60.49%	-19.27%	-2.17%	8.33%	-1.62%	-	-
Horiz. %	52.19%	33.26%	84.18%	104.27%	106.58%	98.38%	100.00%	-
P/NAPS	1.38	1.82	1.10	1.10	1.06	1.22	1.24	1.79%
YoY %	-24.18%	65.45%	0.00%	3.77%	-13.11%	-1.61%	-	-
Horiz. %	111.29%	146.77%	88.71%	88.71%	85.48%	98.39%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-15.00%	23.46%	1.25%	3.90%	-22.22%	-11.61%	-	-
Horiz. %	75.89%	89.29%	72.32%	71.43%	68.75%	88.39%	100.00%	-
P/EPS	11.07	13.30	8.40	7.44	8.63	11.07	8.82	3.85%
YoY %	-16.77%	58.33%	12.90%	-13.79%	-22.04%	25.51%	-	-
Horiz. %	125.51%	150.79%	95.24%	84.35%	97.85%	125.51%	100.00%	-
EY	9.03	7.52	11.91	13.44	11.59	9.03	11.34	-3.72%
YoY %	20.08%	-36.86%	-11.38%	15.96%	28.35%	-20.37%	-	-
Horiz. %	79.63%	66.31%	105.03%	118.52%	102.20%	79.63%	100.00%	-
DY	4.20	2.89	6.91	8.82	9.33	8.41	8.25	-10.63%
YoY %	45.33%	-58.18%	-21.66%	-5.47%	10.94%	1.94%	-	-
Horiz. %	50.91%	35.03%	83.76%	106.91%	113.09%	101.94%	100.00%	-
P/NAPS	1.49	1.82	1.16	1.12	1.05	1.23	1.30	2.29%
YoY %	-18.13%	56.90%	3.57%	6.67%	-14.63%	-5.38%	-	-
Horiz. %	114.62%	140.00%	89.23%	86.15%	80.77%	94.62%	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