[PIE] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -6.68%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 444,268 561,727 538,696 545,190 629,468 449,027 408,421 5.77%
PBT 49,648 50,773 43,246 43,806 47,464 49,231 44,745 7.18%
Tax -8,648 -12,263 -9,505 -9,766 -10,988 -11,199 -10,653 -12.98%
NP 41,000 38,510 33,741 34,040 36,476 38,032 34,092 13.10%
-
NP to SH 41,000 38,510 33,741 34,040 36,476 38,032 34,092 13.10%
-
Tax Rate 17.42% 24.15% 21.98% 22.29% 23.15% 22.75% 23.81% -
Total Cost 403,268 523,217 504,954 511,150 592,992 410,995 374,329 5.09%
-
Net Worth 331,685 317,853 301,645 292,363 297,358 287,830 277,631 12.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 15,355 20,467 30,694 - 20,467 27,294 -
Div Payout % - 39.87% 60.66% 90.17% - 53.82% 80.06% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 331,685 317,853 301,645 292,363 297,358 287,830 277,631 12.60%
NOSH 76,779 76,776 76,754 76,735 63,948 63,962 63,970 12.95%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.23% 6.86% 6.26% 6.24% 5.79% 8.47% 8.35% -
ROE 12.36% 12.12% 11.19% 11.64% 12.27% 13.21% 12.28% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 578.63 731.64 701.84 710.48 984.34 702.02 638.45 -6.35%
EPS 53.40 50.00 43.96 44.36 57.04 59.46 53.29 0.13%
DPS 0.00 20.00 26.67 40.00 0.00 32.00 42.67 -
NAPS 4.32 4.14 3.93 3.81 4.65 4.50 4.34 -0.30%
Adjusted Per Share Value based on latest NOSH - 76,793
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 112.63 142.40 136.56 138.21 159.58 113.83 103.54 5.77%
EPS 10.39 9.76 8.55 8.63 9.25 9.64 8.64 13.09%
DPS 0.00 3.89 5.19 7.78 0.00 5.19 6.92 -
NAPS 0.8409 0.8058 0.7647 0.7412 0.7538 0.7297 0.7038 12.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.68 5.88 6.40 6.95 8.62 6.96 4.75 -
P/RPS 1.15 0.80 0.91 0.98 0.88 0.99 0.74 34.20%
P/EPS 12.51 11.72 14.56 15.67 15.11 11.71 8.91 25.41%
EY 7.99 8.53 6.87 6.38 6.62 8.54 11.22 -20.27%
DY 0.00 3.40 4.17 5.76 0.00 4.60 8.98 -
P/NAPS 1.55 1.42 1.63 1.82 1.85 1.55 1.09 26.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 08/11/13 -
Price 6.68 7.02 7.15 6.92 8.20 8.14 5.91 -
P/RPS 1.15 0.96 1.02 0.97 0.83 1.16 0.93 15.22%
P/EPS 12.51 14.00 16.26 15.60 14.38 13.69 11.09 8.37%
EY 7.99 7.15 6.15 6.41 6.96 7.30 9.02 -7.77%
DY 0.00 2.85 3.73 5.78 0.00 3.93 7.22 -
P/NAPS 1.55 1.70 1.82 1.82 1.76 1.81 1.36 9.11%

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