[PIE] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

25-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 6.47%

YoY- 12.4%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	662,241	533,280	494,844	444,268	561,727	538,696	545,190	13.80%
YoY %	24.18%	7.77%	11.38%	-20.91%	4.28%	-1.19%	-	-
Horiz. %	121.47%	97.82%	90.77%	81.49%	103.03%	98.81%	100.00%	-
PBT	79,956	59,221	52,814	49,648	50,773	43,246	43,806	49.18%
YoY %	35.01%	12.13%	6.38%	-2.22%	17.41%	-1.28%	-	-
Horiz. %	182.52%	135.19%	120.56%	113.34%	115.90%	98.72%	100.00%	-
Tax	-22,366	-14,202	-13,218	-8,648	-12,263	-9,505	-9,766	73.48%
YoY %	-57.48%	-7.44%	-52.84%	29.48%	-29.02%	2.67%	-	-
Horiz. %	229.02%	145.42%	135.35%	88.55%	125.57%	97.33%	100.00%	-
NP	57,590	45,018	39,596	41,000	38,510	33,741	34,040	41.84%
YoY %	27.93%	13.69%	-3.42%	6.47%	14.13%	-0.88%	-	-
Horiz. %	169.18%	132.25%	116.32%	120.45%	113.13%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,590	45,018	39,596	41,000	38,510	33,741	34,040	41.84%
YoY %	27.93%	13.69%	-3.42%	6.47%	14.13%	-0.88%	-	-
Horiz. %	169.18%	132.25%	116.32%	120.45%	113.13%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.97%	23.98%	25.03%	17.42%	24.15%	21.98%	22.29%	-
YoY %	16.64%	-4.19%	43.69%	-27.87%	9.87%	-1.39%	-	-
Horiz. %	125.48%	107.58%	112.29%	78.15%	108.34%	98.61%	100.00%	-
Total Cost	604,651	488,261	455,248	403,268	523,217	504,954	511,150	11.81%
YoY %	23.84%	7.25%	12.89%	-22.93%	3.62%	-1.21%	-	-
Horiz. %	118.29%	95.52%	89.06%	78.89%	102.36%	98.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,009	340,251	321,007	331,685	317,853	301,645	292,363	-60.60%
YoY %	-78.84%	5.99%	-3.22%	4.35%	5.37%	3.17%	-	-
Horiz. %	24.63%	116.38%	109.80%	113.45%	108.72%	103.17%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	19,151	25,602	38,397	-	15,355	20,467	30,694	-26.92%
YoY %	-25.20%	-33.32%	0.00%	-	-24.98%	-33.32%	-	-
Horiz. %	62.39%	83.41%	125.10%	-	50.03%	66.68%	100.00%	-
Div Payout %	33.26%	56.87%	96.97%	-	39.87%	60.66%	90.17%	-
YoY %	-41.52%	-41.35%	0.00%	-	-34.27%	-32.73%	-	-
Horiz. %	36.89%	63.07%	107.54%	-	44.22%	67.27%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	72,009	340,251	321,007	331,685	317,853	301,645	292,363	-60.60%
YoY %	-78.84%	5.99%	-3.22%	4.35%	5.37%	3.17%	-	-
Horiz. %	24.63%	116.38%	109.80%	113.45%	108.72%	103.17%	100.00%	-
NOSH	76,606	76,806	76,795	76,779	76,776	76,754	76,735	-0.11%
YoY %	-0.26%	0.01%	0.02%	0.00%	0.03%	0.02%	-	-
Horiz. %	99.83%	100.09%	100.08%	100.06%	100.05%	100.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	8.70%	8.44%	8.00%	9.23%	6.86%	6.26%	6.24%	-
YoY %	3.08%	5.50%	-13.33%	34.55%	9.58%	0.32%	-	-
Horiz. %	139.42%	135.26%	128.21%	147.92%	109.94%	100.32%	100.00%	-
ROE	79.98%	13.23%	12.33%	12.36%	12.12%	11.19%	11.64%	-
YoY %	504.54%	7.30%	-0.24%	1.98%	8.31%	-3.87%	-	-
Horiz. %	687.11%	113.66%	105.93%	106.19%	104.12%	96.13%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	864.47	694.32	644.36	578.63	731.64	701.84	710.48	13.93%
YoY %	24.51%	7.75%	11.36%	-20.91%	4.25%	-1.22%	-	-
Horiz. %	121.67%	97.73%	90.69%	81.44%	102.98%	98.78%	100.00%	-
EPS	15.00	58.61	51.56	53.40	50.00	43.96	44.36	-51.36%
YoY %	-74.41%	13.67%	-3.45%	6.80%	13.74%	-0.90%	-	-
Horiz. %	33.81%	132.12%	116.23%	120.38%	112.71%	99.10%	100.00%	-
DPS	25.00	33.33	50.00	0.00	20.00	26.67	40.00	-26.83%
YoY %	-24.99%	-33.34%	0.00%	0.00%	-25.01%	-33.32%	-	-
Horiz. %	62.50%	83.32%	125.00%	0.00%	50.00%	66.68%	100.00%	-
NAPS	0.94	4.43	4.18	4.32	4.14	3.93	3.81	-60.56%
YoY %	-78.78%	5.98%	-3.24%	4.35%	5.34%	3.15%	-	-
Horiz. %	24.67%	116.27%	109.71%	113.39%	108.66%	103.15%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 76,779
RPS	172.44	138.86	128.85	115.68	146.27	140.27	141.96	13.80%
YoY %	24.18%	7.77%	11.38%	-20.91%	4.28%	-1.19%	-	-
Horiz. %	121.47%	97.82%	90.77%	81.49%	103.04%	98.81%	100.00%	-
EPS	15.00	11.72	10.31	10.68	10.03	8.79	8.86	41.91%
YoY %	27.99%	13.68%	-3.46%	6.48%	14.11%	-0.79%	-	-
Horiz. %	169.30%	132.28%	116.37%	120.54%	113.21%	99.21%	100.00%	-
DPS	4.99	6.67	10.00	0.00	4.00	5.33	7.99	-26.87%
YoY %	-25.19%	-33.30%	0.00%	0.00%	-24.95%	-33.29%	-	-
Horiz. %	62.45%	83.48%	125.16%	0.00%	50.06%	66.71%	100.00%	-
NAPS	0.1875	0.886	0.8359	0.8637	0.8277	0.7854	0.7613	-60.60%
YoY %	-78.84%	5.99%	-3.22%	4.35%	5.39%	3.17%	-	-
Horiz. %	24.63%	116.38%	109.80%	113.45%	108.72%	103.17%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	10.70	6.49	5.53	6.68	5.88	6.40	6.95	-
P/RPS	1.24	0.93	0.86	1.15	0.80	0.91	0.98	16.93%
YoY %	33.33%	8.14%	-25.22%	43.75%	-12.09%	-7.14%	-	-
Horiz. %	126.53%	94.90%	87.76%	117.35%	81.63%	92.86%	100.00%	-
P/EPS	14.23	11.07	10.73	12.51	11.72	14.56	15.67	-6.20%
YoY %	28.55%	3.17%	-14.23%	6.74%	-19.51%	-7.08%	-	-
Horiz. %	90.81%	70.64%	68.47%	79.83%	74.79%	92.92%	100.00%	-
EY	7.03	9.03	9.32	7.99	8.53	6.87	6.38	6.66%
YoY %	-22.15%	-3.11%	16.65%	-6.33%	24.16%	7.68%	-	-
Horiz. %	110.19%	141.54%	146.08%	125.24%	133.70%	107.68%	100.00%	-
DY	2.34	5.14	9.04	0.00	3.40	4.17	5.76	-45.05%
YoY %	-54.47%	-43.14%	0.00%	0.00%	-18.47%	-27.60%	-	-
Horiz. %	40.62%	89.24%	156.94%	0.00%	59.03%	72.40%	100.00%	-
P/NAPS	11.38	1.47	1.32	1.55	1.42	1.63	1.82	238.27%
YoY %	674.15%	11.36%	-14.84%	9.15%	-12.88%	-10.44%	-	-
Horiz. %	625.27%	80.77%	72.53%	85.16%	78.02%	89.56%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	29/02/16	16/11/15	27/08/15	25/05/15	27/02/15	14/11/14	15/08/14	-
Price	11.06	8.59	5.95	6.68	7.02	7.15	6.92	-
P/RPS	1.28	1.24	0.92	1.15	0.96	1.02	0.97	20.24%
YoY %	3.23%	34.78%	-20.00%	19.79%	-5.88%	5.15%	-	-
Horiz. %	131.96%	127.84%	94.85%	118.56%	98.97%	105.15%	100.00%	-
P/EPS	14.71	14.66	11.54	12.51	14.00	16.26	15.60	-3.83%
YoY %	0.34%	27.04%	-7.75%	-10.64%	-13.90%	4.23%	-	-
Horiz. %	94.29%	93.97%	73.97%	80.19%	89.74%	104.23%	100.00%	-
EY	6.80	6.82	8.67	7.99	7.15	6.15	6.41	4.00%
YoY %	-0.29%	-21.34%	8.51%	11.75%	16.26%	-4.06%	-	-
Horiz. %	106.08%	106.40%	135.26%	124.65%	111.54%	95.94%	100.00%	-
DY	2.26	3.88	8.40	0.00	2.85	3.73	5.78	-46.43%
YoY %	-41.75%	-53.81%	0.00%	0.00%	-23.59%	-35.47%	-	-
Horiz. %	39.10%	67.13%	145.33%	0.00%	49.31%	64.53%	100.00%	-
P/NAPS	11.77	1.94	1.42	1.55	1.70	1.82	1.82	245.93%
YoY %	506.70%	36.62%	-8.39%	-8.82%	-6.59%	0.00%	-	-
Horiz. %	646.70%	106.59%	78.02%	85.16%	93.41%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos