[PIE] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.15%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 628,228 661,613 670,430 536,555 531,700 367,326 354,891 9.98%
PBT 52,200 65,091 64,166 55,278 50,890 46,128 47,265 1.66%
Tax -12,272 -14,584 -18,137 -13,990 -10,924 -10,859 -9,268 4.78%
NP 39,928 50,507 46,029 41,288 39,966 35,269 37,997 0.82%
-
NP to SH 39,928 50,507 46,029 41,288 39,966 35,269 37,997 0.82%
-
Tax Rate 23.51% 22.41% 28.27% 25.31% 21.47% 23.54% 19.61% -
Total Cost 588,300 611,106 624,401 495,267 491,734 332,057 316,894 10.85%
-
Net Worth 391,722 376,361 307,232 307,256 292,581 255,887 251,380 7.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 23,042 19,202 5,376 19,203 15,358 20,470 24,946 -1.31%
Div Payout % 57.71% 38.02% 11.68% 46.51% 38.43% 58.04% 65.65% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 391,722 376,361 307,232 307,256 292,581 255,887 251,380 7.66%
NOSH 384,042 384,042 76,808 76,814 76,793 63,971 63,964 34.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.36% 7.63% 6.87% 7.70% 7.52% 9.60% 10.71% -
ROE 10.19% 13.42% 14.98% 13.44% 13.66% 13.78% 15.12% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 163.58 172.28 872.86 698.51 692.38 574.20 554.83 -18.41%
EPS 10.40 13.15 59.93 53.75 52.04 55.13 59.40 -25.19%
DPS 6.00 5.00 7.00 25.00 20.00 32.00 39.00 -26.78%
NAPS 1.02 0.98 4.00 4.00 3.81 4.00 3.93 -20.12%
Adjusted Per Share Value based on latest NOSH - 76,814
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 163.58 172.28 174.57 139.71 138.45 95.65 92.41 9.98%
EPS 10.40 13.15 11.99 10.75 10.41 9.18 9.89 0.84%
DPS 6.00 5.00 1.40 5.00 4.00 5.33 6.50 -1.32%
NAPS 1.02 0.98 0.80 0.8001 0.7618 0.6663 0.6546 7.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.30 2.33 12.50 5.53 6.95 4.39 4.32 -
P/RPS 0.79 1.35 1.43 0.79 1.00 0.76 0.78 0.21%
P/EPS 12.50 17.72 20.86 10.29 13.35 7.96 7.27 9.44%
EY 8.00 5.64 4.79 9.72 7.49 12.56 13.75 -8.62%
DY 4.62 2.15 0.56 4.52 2.88 7.29 9.03 -10.56%
P/NAPS 1.27 2.38 3.13 1.38 1.82 1.10 1.10 2.42%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 07/08/17 08/08/16 27/08/15 15/08/14 16/08/13 10/08/12 -
Price 1.63 2.26 2.37 5.95 6.92 4.63 4.42 -
P/RPS 1.00 1.31 0.27 0.85 1.00 0.81 0.80 3.78%
P/EPS 15.68 17.18 3.95 11.07 13.30 8.40 7.44 13.22%
EY 6.38 5.82 25.29 9.03 7.52 11.91 13.44 -11.67%
DY 3.68 2.21 2.95 4.20 2.89 6.91 8.82 -13.55%
P/NAPS 1.60 2.31 0.59 1.49 1.82 1.16 1.12 6.12%

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