[PIE] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 14.13%
YoY- 1.26%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 533,280 494,844 444,268 561,727 538,696 545,190 629,468 -10.45%
PBT 59,221 52,814 49,648 50,773 43,246 43,806 47,464 15.88%
Tax -14,202 -13,218 -8,648 -12,263 -9,505 -9,766 -10,988 18.63%
NP 45,018 39,596 41,000 38,510 33,741 34,040 36,476 15.04%
-
NP to SH 45,018 39,596 41,000 38,510 33,741 34,040 36,476 15.04%
-
Tax Rate 23.98% 25.03% 17.42% 24.15% 21.98% 22.29% 23.15% -
Total Cost 488,261 455,248 403,268 523,217 504,954 511,150 592,992 -12.14%
-
Net Worth 340,251 321,007 331,685 317,853 301,645 292,363 297,358 9.38%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 25,602 38,397 - 15,355 20,467 30,694 - -
Div Payout % 56.87% 96.97% - 39.87% 60.66% 90.17% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 340,251 321,007 331,685 317,853 301,645 292,363 297,358 9.38%
NOSH 76,806 76,795 76,779 76,776 76,754 76,735 63,948 12.97%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.44% 8.00% 9.23% 6.86% 6.26% 6.24% 5.79% -
ROE 13.23% 12.33% 12.36% 12.12% 11.19% 11.64% 12.27% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 694.32 644.36 578.63 731.64 701.84 710.48 984.34 -20.74%
EPS 58.61 51.56 53.40 50.00 43.96 44.36 57.04 1.82%
DPS 33.33 50.00 0.00 20.00 26.67 40.00 0.00 -
NAPS 4.43 4.18 4.32 4.14 3.93 3.81 4.65 -3.17%
Adjusted Per Share Value based on latest NOSH - 76,809
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 138.86 128.85 115.68 146.27 140.27 141.96 163.91 -10.45%
EPS 11.72 10.31 10.68 10.03 8.79 8.86 9.50 15.01%
DPS 6.67 10.00 0.00 4.00 5.33 7.99 0.00 -
NAPS 0.886 0.8359 0.8637 0.8277 0.7854 0.7613 0.7743 9.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.49 5.53 6.68 5.88 6.40 6.95 8.62 -
P/RPS 0.93 0.86 1.15 0.80 0.91 0.98 0.88 3.74%
P/EPS 11.07 10.73 12.51 11.72 14.56 15.67 15.11 -18.71%
EY 9.03 9.32 7.99 8.53 6.87 6.38 6.62 22.97%
DY 5.14 9.04 0.00 3.40 4.17 5.76 0.00 -
P/NAPS 1.47 1.32 1.55 1.42 1.63 1.82 1.85 -14.19%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 27/08/15 25/05/15 27/02/15 14/11/14 15/08/14 23/05/14 -
Price 8.59 5.95 6.68 7.02 7.15 6.92 8.20 -
P/RPS 1.24 0.92 1.15 0.96 1.02 0.97 0.83 30.65%
P/EPS 14.66 11.54 12.51 14.00 16.26 15.60 14.38 1.29%
EY 6.82 8.67 7.99 7.15 6.15 6.41 6.96 -1.34%
DY 3.88 8.40 0.00 2.85 3.73 5.78 0.00 -
P/NAPS 1.94 1.42 1.55 1.70 1.82 1.82 1.76 6.70%

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