[PIE] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.61%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 662,241 561,728 449,027 348,816 349,650 287,202 225,902 19.62%
PBT 79,956 50,775 49,230 44,215 46,203 31,132 33,205 15.76%
Tax -22,365 -12,264 -11,199 -9,866 -8,976 -5,469 -7,923 18.87%
NP 57,591 38,511 38,031 34,349 37,227 25,663 25,282 14.69%
-
NP to SH 57,591 38,511 38,031 34,349 37,227 25,663 25,282 14.69%
-
Tax Rate 27.97% 24.15% 22.75% 22.31% 19.43% 17.57% 23.86% -
Total Cost 604,650 523,217 410,996 314,467 312,423 261,539 200,620 20.17%
-
Net Worth 71,740 307,237 287,732 255,880 191,956 233,509 222,616 -17.19%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 19,203 15,358 20,470 24,946 22,399 22,388 22,388 -2.52%
Div Payout % 33.34% 39.88% 53.83% 72.63% 60.17% 87.24% 88.56% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 71,740 307,237 287,732 255,880 191,956 233,509 222,616 -17.19%
NOSH 76,320 76,809 63,940 63,970 63,985 63,975 63,970 2.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.70% 6.86% 8.47% 9.85% 10.65% 8.94% 11.19% -
ROE 80.28% 12.53% 13.22% 13.42% 19.39% 10.99% 11.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 867.72 731.33 702.26 545.28 546.45 448.93 353.14 16.15%
EPS 75.46 50.14 59.48 53.70 58.18 40.11 39.52 11.37%
DPS 25.00 20.00 32.00 39.00 35.00 35.00 35.00 -5.45%
NAPS 0.94 4.00 4.50 4.00 3.00 3.65 3.48 -19.59%
Adjusted Per Share Value based on latest NOSH - 63,970
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 172.44 146.27 116.92 90.83 91.04 74.78 58.82 19.62%
EPS 15.00 10.03 9.90 8.94 9.69 6.68 6.58 14.71%
DPS 5.00 4.00 5.33 6.50 5.83 5.83 5.83 -2.52%
NAPS 0.1868 0.80 0.7492 0.6663 0.4998 0.608 0.5797 -17.19%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 10.70 5.88 6.96 4.32 3.92 3.95 4.20 -
P/RPS 1.23 0.80 0.99 0.79 0.72 0.88 1.19 0.55%
P/EPS 14.18 11.73 11.70 8.05 6.74 9.85 10.63 4.91%
EY 7.05 8.53 8.55 12.43 14.84 10.16 9.41 -4.69%
DY 2.34 3.40 4.60 9.03 8.93 8.86 8.33 -19.06%
P/NAPS 11.38 1.47 1.55 1.08 1.31 1.08 1.21 45.26%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 22/02/13 24/02/12 28/02/11 25/02/10 -
Price 11.06 7.02 8.14 4.35 4.22 3.87 4.00 -
P/RPS 1.27 0.96 1.16 0.80 0.77 0.86 1.13 1.96%
P/EPS 14.66 14.00 13.69 8.10 7.25 9.65 10.12 6.36%
EY 6.82 7.14 7.31 12.34 13.79 10.37 9.88 -5.98%
DY 2.26 2.85 3.93 8.97 8.29 9.04 8.75 -20.18%
P/NAPS 11.77 1.76 1.81 1.09 1.41 1.06 1.15 47.32%

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