[PIE] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.69%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 511,222 478,900 662,241 533,280 494,844 444,268 561,727 -6.09%
PBT 21,234 10,624 79,956 59,221 52,814 49,648 50,773 -44.10%
Tax -4,762 -2,208 -22,366 -14,202 -13,218 -8,648 -12,263 -46.80%
NP 16,472 8,416 57,590 45,018 39,596 41,000 38,510 -43.25%
-
NP to SH 16,472 8,416 57,590 45,018 39,596 41,000 38,510 -43.25%
-
Tax Rate 22.43% 20.78% 27.97% 23.98% 25.03% 17.42% 24.15% -
Total Cost 494,750 470,484 604,651 488,261 455,248 403,268 523,217 -3.66%
-
Net Worth 341,795 329,626 72,009 340,251 321,007 331,685 317,853 4.96%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 53,765 - 19,151 25,602 38,397 - 15,355 130.76%
Div Payout % 326.41% - 33.26% 56.87% 96.97% - 39.87% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 341,795 329,626 72,009 340,251 321,007 331,685 317,853 4.96%
NOSH 76,808 70,133 76,606 76,806 76,795 76,779 76,776 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.22% 1.76% 8.70% 8.44% 8.00% 9.23% 6.86% -
ROE 4.82% 2.55% 79.98% 13.23% 12.33% 12.36% 12.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 665.58 682.84 864.47 694.32 644.36 578.63 731.64 -6.11%
EPS 22.00 12.00 15.00 58.61 51.56 53.40 50.00 -42.17%
DPS 70.00 0.00 25.00 33.33 50.00 0.00 20.00 130.69%
NAPS 4.45 4.70 0.94 4.43 4.18 4.32 4.14 4.93%
Adjusted Per Share Value based on latest NOSH - 76,826
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 133.12 124.70 172.44 138.86 128.85 115.68 146.27 -6.09%
EPS 4.29 2.19 15.00 11.72 10.31 10.68 10.03 -43.26%
DPS 14.00 0.00 4.99 6.67 10.00 0.00 4.00 130.69%
NAPS 0.89 0.8583 0.1875 0.886 0.8359 0.8637 0.8277 4.96%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 12.50 13.50 10.70 6.49 5.53 6.68 5.88 -
P/RPS 1.88 1.98 1.24 0.93 0.86 1.15 0.80 76.84%
P/EPS 58.29 112.50 14.23 11.07 10.73 12.51 11.72 191.65%
EY 1.72 0.89 7.03 9.03 9.32 7.99 8.53 -65.64%
DY 5.60 0.00 2.34 5.14 9.04 0.00 3.40 39.50%
P/NAPS 2.81 2.87 11.38 1.47 1.32 1.55 1.42 57.68%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 -
Price 2.37 13.14 11.06 8.59 5.95 6.68 7.02 -
P/RPS 0.36 1.92 1.28 1.24 0.92 1.15 0.96 -48.02%
P/EPS 11.05 109.50 14.71 14.66 11.54 12.51 14.00 -14.60%
EY 9.05 0.91 6.80 6.82 8.67 7.99 7.15 17.02%
DY 29.54 0.00 2.26 3.88 8.40 0.00 2.85 376.06%
P/NAPS 0.53 2.80 11.77 1.94 1.42 1.55 1.70 -54.05%

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