[PIE] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.88%
YoY- -61.99%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 675,878 647,480 579,285 514,357 511,222 478,900 662,241 1.36%
PBT 59,430 64,500 45,732 22,278 21,234 10,624 79,956 -17.96%
Tax -14,860 -18,156 -9,666 -5,168 -4,762 -2,208 -22,366 -23.87%
NP 44,570 46,344 36,066 17,110 16,472 8,416 57,590 -15.71%
-
NP to SH 44,570 46,344 36,066 17,110 16,472 8,416 57,590 -15.71%
-
Tax Rate 25.00% 28.15% 21.14% 23.20% 22.43% 20.78% 27.97% -
Total Cost 631,308 601,136 543,219 497,246 494,750 470,484 604,651 2.92%
-
Net Worth 376,361 387,882 372,520 349,478 341,795 329,626 72,009 201.47%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 38,404 - 134,414 179,219 53,765 - 19,151 59.08%
Div Payout % 86.17% - 372.69% 1,047.41% 326.41% - 33.26% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 376,361 387,882 372,520 349,478 341,795 329,626 72,009 201.47%
NOSH 384,042 384,042 384,042 384,041 76,808 70,133 76,606 193.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.59% 7.16% 6.23% 3.33% 3.22% 1.76% 8.70% -
ROE 11.84% 11.95% 9.68% 4.90% 4.82% 2.55% 79.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 175.99 168.60 150.84 133.93 665.58 682.84 864.47 -65.42%
EPS 11.60 12.08 9.39 4.45 22.00 12.00 15.00 -15.76%
DPS 10.00 0.00 35.00 46.67 70.00 0.00 25.00 -45.74%
NAPS 0.98 1.01 0.97 0.91 4.45 4.70 0.94 2.81%
Adjusted Per Share Value based on latest NOSH - 384,041
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 175.99 168.60 150.84 133.93 133.12 124.70 172.44 1.36%
EPS 11.60 12.08 9.39 4.45 4.29 2.19 15.00 -15.76%
DPS 10.00 0.00 35.00 46.67 14.00 0.00 4.99 59.01%
NAPS 0.98 1.01 0.97 0.91 0.89 0.8583 0.1875 201.47%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.33 2.29 1.68 1.84 12.50 13.50 10.70 -
P/RPS 1.32 1.36 1.11 1.37 1.88 1.98 1.24 4.26%
P/EPS 20.08 18.98 17.89 41.30 58.29 112.50 14.23 25.83%
EY 4.98 5.27 5.59 2.42 1.72 0.89 7.03 -20.55%
DY 4.29 0.00 20.83 25.36 5.60 0.00 2.34 49.84%
P/NAPS 2.38 2.27 1.73 2.02 2.81 2.87 11.38 -64.80%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 -
Price 2.26 2.34 1.98 1.88 2.37 13.14 11.06 -
P/RPS 1.28 1.39 1.31 1.40 0.36 1.92 1.28 0.00%
P/EPS 19.47 19.39 21.08 42.20 11.05 109.50 14.71 20.57%
EY 5.14 5.16 4.74 2.37 9.05 0.91 6.80 -17.03%
DY 4.42 0.00 17.68 24.82 29.54 0.00 2.26 56.45%
P/NAPS 2.31 2.32 2.04 2.07 0.53 2.80 11.77 -66.26%

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