[PIE] QoQ Annualized Quarter 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- 36.28%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 629,468 449,027 408,421 379,844 326,360 348,816 341,537 50.37%
PBT 47,464 49,231 44,745 40,488 28,064 44,215 35,577 21.21%
Tax -10,988 -11,199 -10,653 -10,316 -5,924 -9,866 -8,057 23.00%
NP 36,476 38,032 34,092 30,172 22,140 34,349 27,520 20.68%
-
NP to SH 36,476 38,032 34,092 30,172 22,140 34,349 27,520 20.68%
-
Tax Rate 23.15% 22.75% 23.81% 25.48% 21.11% 22.31% 22.65% -
Total Cost 592,992 410,995 374,329 349,672 304,220 314,467 314,017 52.83%
-
Net Worth 297,358 287,830 277,631 266,148 273,870 265,503 257,200 10.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 20,467 27,294 40,945 - 24,950 33,269 -
Div Payout % - 53.82% 80.06% 135.71% - 72.64% 120.89% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 297,358 287,830 277,631 266,148 273,870 265,503 257,200 10.16%
NOSH 63,948 63,962 63,970 63,977 63,988 63,976 63,980 -0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.79% 8.47% 8.35% 7.94% 6.78% 9.85% 8.06% -
ROE 12.27% 13.21% 12.28% 11.34% 8.08% 12.94% 10.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 984.34 702.02 638.45 593.71 510.03 545.22 533.82 50.42%
EPS 57.04 59.46 53.29 47.16 34.60 53.69 43.01 20.72%
DPS 0.00 32.00 42.67 64.00 0.00 39.00 52.00 -
NAPS 4.65 4.50 4.34 4.16 4.28 4.15 4.02 10.20%
Adjusted Per Share Value based on latest NOSH - 63,971
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.91 116.92 106.35 98.91 84.98 90.83 88.93 50.38%
EPS 9.50 9.90 8.88 7.86 5.76 8.94 7.17 20.65%
DPS 0.00 5.33 7.11 10.66 0.00 6.50 8.66 -
NAPS 0.7743 0.7495 0.7229 0.693 0.7131 0.6913 0.6697 10.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.62 6.96 4.75 4.39 4.61 4.32 4.45 -
P/RPS 0.88 0.99 0.74 0.74 0.90 0.79 0.83 3.98%
P/EPS 15.11 11.71 8.91 9.31 13.32 8.05 10.35 28.72%
EY 6.62 8.54 11.22 10.74 7.51 12.43 9.67 -22.34%
DY 0.00 4.60 8.98 14.58 0.00 9.03 11.69 -
P/NAPS 1.85 1.55 1.09 1.06 1.08 1.04 1.11 40.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 -
Price 8.20 8.14 5.91 4.63 4.88 4.35 4.48 -
P/RPS 0.83 1.16 0.93 0.78 0.96 0.80 0.84 -0.79%
P/EPS 14.38 13.69 11.09 9.82 14.10 8.10 10.42 23.97%
EY 6.96 7.30 9.02 10.19 7.09 12.34 9.60 -19.31%
DY 0.00 3.93 7.22 13.82 0.00 8.97 11.61 -
P/NAPS 1.76 1.81 1.36 1.11 1.14 1.05 1.11 36.01%

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