[PIE] QoQ Annualized Quarter 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- -3.42%
YoY- 16.32%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 478,900 662,241 533,280 494,844 444,268 561,727 538,696 -7.53%
PBT 10,624 79,956 59,221 52,814 49,648 50,773 43,246 -60.74%
Tax -2,208 -22,366 -14,202 -13,218 -8,648 -12,263 -9,505 -62.17%
NP 8,416 57,590 45,018 39,596 41,000 38,510 33,741 -60.34%
-
NP to SH 8,416 57,590 45,018 39,596 41,000 38,510 33,741 -60.34%
-
Tax Rate 20.78% 27.97% 23.98% 25.03% 17.42% 24.15% 21.98% -
Total Cost 470,484 604,651 488,261 455,248 403,268 523,217 504,954 -4.60%
-
Net Worth 329,626 72,009 340,251 321,007 331,685 317,853 301,645 6.08%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 19,151 25,602 38,397 - 15,355 20,467 -
Div Payout % - 33.26% 56.87% 96.97% - 39.87% 60.66% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 329,626 72,009 340,251 321,007 331,685 317,853 301,645 6.08%
NOSH 70,133 76,606 76,806 76,795 76,779 76,776 76,754 -5.83%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.76% 8.70% 8.44% 8.00% 9.23% 6.86% 6.26% -
ROE 2.55% 79.98% 13.23% 12.33% 12.36% 12.12% 11.19% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 682.84 864.47 694.32 644.36 578.63 731.64 701.84 -1.81%
EPS 12.00 15.00 58.61 51.56 53.40 50.00 43.96 -57.88%
DPS 0.00 25.00 33.33 50.00 0.00 20.00 26.67 -
NAPS 4.70 0.94 4.43 4.18 4.32 4.14 3.93 12.65%
Adjusted Per Share Value based on latest NOSH - 76,814
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 121.41 167.88 135.19 125.45 112.63 142.40 136.56 -7.53%
EPS 2.13 14.60 11.41 10.04 10.39 9.76 8.55 -60.37%
DPS 0.00 4.86 6.49 9.73 0.00 3.89 5.19 -
NAPS 0.8356 0.1826 0.8626 0.8138 0.8409 0.8058 0.7647 6.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 13.50 10.70 6.49 5.53 6.68 5.88 6.40 -
P/RPS 1.98 1.24 0.93 0.86 1.15 0.80 0.91 67.83%
P/EPS 112.50 14.23 11.07 10.73 12.51 11.72 14.56 290.34%
EY 0.89 7.03 9.03 9.32 7.99 8.53 6.87 -74.36%
DY 0.00 2.34 5.14 9.04 0.00 3.40 4.17 -
P/NAPS 2.87 11.38 1.47 1.32 1.55 1.42 1.63 45.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 14/11/14 -
Price 13.14 11.06 8.59 5.95 6.68 7.02 7.15 -
P/RPS 1.92 1.28 1.24 0.92 1.15 0.96 1.02 52.39%
P/EPS 109.50 14.71 14.66 11.54 12.51 14.00 16.26 256.19%
EY 0.91 6.80 6.82 8.67 7.99 7.15 6.15 -71.99%
DY 0.00 2.26 3.88 8.40 0.00 2.85 3.73 -
P/NAPS 2.80 11.77 1.94 1.42 1.55 1.70 1.82 33.23%

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