[PIE] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.92%
YoY- 49.55%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 514,357 511,222 478,900 662,241 533,280 494,844 444,268 10.22%
PBT 22,278 21,234 10,624 79,956 59,221 52,814 49,648 -41.30%
Tax -5,168 -4,762 -2,208 -22,366 -14,202 -13,218 -8,648 -28.98%
NP 17,110 16,472 8,416 57,590 45,018 39,596 41,000 -44.06%
-
NP to SH 17,110 16,472 8,416 57,590 45,018 39,596 41,000 -44.06%
-
Tax Rate 23.20% 22.43% 20.78% 27.97% 23.98% 25.03% 17.42% -
Total Cost 497,246 494,750 470,484 604,651 488,261 455,248 403,268 14.94%
-
Net Worth 349,478 341,795 329,626 72,009 340,251 321,007 331,685 3.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 179,219 53,765 - 19,151 25,602 38,397 - -
Div Payout % 1,047.41% 326.41% - 33.26% 56.87% 96.97% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 349,478 341,795 329,626 72,009 340,251 321,007 331,685 3.53%
NOSH 384,041 76,808 70,133 76,606 76,806 76,795 76,779 191.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.33% 3.22% 1.76% 8.70% 8.44% 8.00% 9.23% -
ROE 4.90% 4.82% 2.55% 79.98% 13.23% 12.33% 12.36% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 133.93 665.58 682.84 864.47 694.32 644.36 578.63 -62.20%
EPS 4.45 22.00 12.00 15.00 58.61 51.56 53.40 -80.83%
DPS 46.67 70.00 0.00 25.00 33.33 50.00 0.00 -
NAPS 0.91 4.45 4.70 0.94 4.43 4.18 4.32 -64.49%
Adjusted Per Share Value based on latest NOSH - 76,320
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.39 129.60 121.41 167.88 135.19 125.45 112.63 10.22%
EPS 4.34 4.18 2.13 14.60 11.41 10.04 10.39 -44.03%
DPS 45.43 13.63 0.00 4.86 6.49 9.73 0.00 -
NAPS 0.886 0.8665 0.8356 0.1826 0.8626 0.8138 0.8409 3.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.84 12.50 13.50 10.70 6.49 5.53 6.68 -
P/RPS 1.37 1.88 1.98 1.24 0.93 0.86 1.15 12.34%
P/EPS 41.30 58.29 112.50 14.23 11.07 10.73 12.51 121.23%
EY 2.42 1.72 0.89 7.03 9.03 9.32 7.99 -54.80%
DY 25.36 5.60 0.00 2.34 5.14 9.04 0.00 -
P/NAPS 2.02 2.81 2.87 11.38 1.47 1.32 1.55 19.25%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 -
Price 1.88 2.37 13.14 11.06 8.59 5.95 6.68 -
P/RPS 1.40 0.36 1.92 1.28 1.24 0.92 1.15 13.97%
P/EPS 42.20 11.05 109.50 14.71 14.66 11.54 12.51 124.42%
EY 2.37 9.05 0.91 6.80 6.82 8.67 7.99 -55.42%
DY 24.82 29.54 0.00 2.26 3.88 8.40 0.00 -
P/NAPS 2.07 0.53 2.80 11.77 1.94 1.42 1.55 21.20%

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