[PIE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.18%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 579,286 662,241 561,728 449,027 348,816 349,650 287,202 12.39%
PBT 45,732 79,956 50,775 49,230 44,215 46,203 31,132 6.61%
Tax -9,666 -22,365 -12,264 -11,199 -9,866 -8,976 -5,469 9.94%
NP 36,066 57,591 38,511 38,031 34,349 37,227 25,663 5.83%
-
NP to SH 36,066 57,591 38,511 38,031 34,349 37,227 25,663 5.83%
-
Tax Rate 21.14% 27.97% 24.15% 22.75% 22.31% 19.43% 17.57% -
Total Cost 543,220 604,650 523,217 410,996 314,467 312,423 261,539 12.94%
-
Net Worth 372,520 71,740 307,237 287,732 255,880 191,956 233,509 8.08%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,376 19,203 15,358 20,470 24,946 22,399 22,388 -21.14%
Div Payout % 14.91% 33.34% 39.88% 53.83% 72.63% 60.17% 87.24% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 372,520 71,740 307,237 287,732 255,880 191,956 233,509 8.08%
NOSH 384,042 76,320 76,809 63,940 63,970 63,985 63,975 34.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.23% 8.70% 6.86% 8.47% 9.85% 10.65% 8.94% -
ROE 9.68% 80.28% 12.53% 13.22% 13.42% 19.39% 10.99% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 150.84 867.72 731.33 702.26 545.28 546.45 448.93 -16.60%
EPS 9.39 75.46 50.14 59.48 53.70 58.18 40.11 -21.47%
DPS 1.40 25.00 20.00 32.00 39.00 35.00 35.00 -41.49%
NAPS 0.97 0.94 4.00 4.50 4.00 3.00 3.65 -19.80%
Adjusted Per Share Value based on latest NOSH - 63,940
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 150.84 172.44 146.27 116.92 90.83 91.04 74.78 12.39%
EPS 9.39 15.00 10.03 9.90 8.94 9.69 6.68 5.83%
DPS 1.40 5.00 4.00 5.33 6.50 5.83 5.83 -21.14%
NAPS 0.97 0.1868 0.80 0.7492 0.6663 0.4998 0.608 8.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.68 10.70 5.88 6.96 4.32 3.92 3.95 -
P/RPS 1.11 1.23 0.80 0.99 0.79 0.72 0.88 3.94%
P/EPS 17.89 14.18 11.73 11.70 8.05 6.74 9.85 10.44%
EY 5.59 7.05 8.53 8.55 12.43 14.84 10.16 -9.47%
DY 0.83 2.34 3.40 4.60 9.03 8.93 8.86 -32.58%
P/NAPS 1.73 11.38 1.47 1.55 1.08 1.31 1.08 8.16%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 22/02/13 24/02/12 28/02/11 -
Price 1.98 11.06 7.02 8.14 4.35 4.22 3.87 -
P/RPS 1.31 1.27 0.96 1.16 0.80 0.77 0.86 7.25%
P/EPS 21.08 14.66 14.00 13.69 8.10 7.25 9.65 13.89%
EY 4.74 6.82 7.14 7.31 12.34 13.79 10.37 -12.22%
DY 0.71 2.26 2.85 3.93 8.97 8.29 9.04 -34.53%
P/NAPS 2.04 11.77 1.76 1.81 1.09 1.41 1.06 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