[PIE] YoY TTM 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- 3.75%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 670,430 536,555 531,700 367,326 354,891 311,629 269,103 16.41%
PBT 64,166 55,278 50,890 46,128 47,265 34,107 32,054 12.25%
Tax -18,137 -13,990 -10,924 -10,859 -9,268 -6,301 -8,012 14.57%
NP 46,029 41,288 39,966 35,269 37,997 27,806 24,042 11.42%
-
NP to SH 46,029 41,288 39,966 35,269 37,997 27,806 24,042 11.42%
-
Tax Rate 28.27% 25.31% 21.47% 23.54% 19.61% 18.47% 25.00% -
Total Cost 624,401 495,267 491,734 332,057 316,894 283,823 245,061 16.85%
-
Net Worth 307,232 307,256 292,581 255,887 251,380 228,457 216,213 6.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,376 19,203 15,358 20,470 24,946 22,399 22,388 -21.14%
Div Payout % 11.68% 46.51% 38.43% 58.04% 65.65% 80.56% 93.12% -
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 307,232 307,256 292,581 255,887 251,380 228,457 216,213 6.02%
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 6.87% 7.70% 7.52% 9.60% 10.71% 8.92% 8.93% -
ROE 14.98% 13.44% 13.66% 13.78% 15.12% 12.17% 11.12% -
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 872.86 698.51 692.38 574.20 554.83 486.97 420.68 12.92%
EPS 59.93 53.75 52.04 55.13 59.40 43.45 37.58 8.08%
DPS 7.00 25.00 20.00 32.00 39.00 35.00 35.00 -23.50%
NAPS 4.00 4.00 3.81 4.00 3.93 3.57 3.38 2.84%
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 174.57 139.71 138.45 95.65 92.41 81.14 70.07 16.41%
EPS 11.99 10.75 10.41 9.18 9.89 7.24 6.26 11.42%
DPS 1.40 5.00 4.00 5.33 6.50 5.83 5.83 -21.14%
NAPS 0.80 0.8001 0.7618 0.6663 0.6546 0.5949 0.563 6.02%
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 1.43 0.79 1.00 0.76 0.78 0.78 0.98 6.49%
P/EPS 20.86 10.29 13.35 7.96 7.27 8.72 10.94 11.34%
EY 4.79 9.72 7.49 12.56 13.75 11.46 9.14 -10.20%
DY 0.56 4.52 2.88 7.29 9.03 9.23 8.52 -36.44%
P/NAPS 3.13 1.38 1.82 1.10 1.10 1.06 1.22 16.98%
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 0.27 0.85 1.00 0.81 0.80 0.77 0.99 -19.45%
P/EPS 3.95 11.07 13.30 8.40 7.44 8.63 11.07 -15.76%
EY 25.29 9.03 7.52 11.91 13.44 11.59 9.03 18.70%
DY 2.95 4.20 2.89 6.91 8.82 9.33 8.41 -16.00%
P/NAPS 0.59 1.49 1.82 1.16 1.12 1.05 1.23 -11.51%

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