[PIE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 86.64%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 111,067 561,727 404,022 272,595 157,367 449,027 306,316 -49.18%
PBT 12,412 50,773 32,435 21,903 11,866 49,231 33,559 -48.50%
Tax -2,162 -12,263 -7,129 -4,883 -2,747 -11,199 -7,990 -58.19%
NP 10,250 38,510 25,306 17,020 9,119 38,032 25,569 -45.66%
-
NP to SH 10,250 38,510 25,306 17,020 9,119 38,032 25,569 -45.66%
-
Tax Rate 17.42% 24.15% 21.98% 22.29% 23.15% 22.75% 23.81% -
Total Cost 100,817 523,217 378,716 255,575 148,248 410,995 280,747 -49.50%
-
Net Worth 331,685 317,853 301,645 292,363 297,358 287,830 277,631 12.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 15,355 15,350 15,347 - 20,467 20,470 -
Div Payout % - 39.87% 60.66% 90.17% - 53.82% 80.06% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 331,685 317,853 301,645 292,363 297,358 287,830 277,631 12.60%
NOSH 76,779 76,776 76,754 76,735 63,948 63,962 63,970 12.95%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.23% 6.86% 6.26% 6.24% 5.79% 8.47% 8.35% -
ROE 3.09% 12.12% 8.39% 5.82% 3.07% 13.21% 9.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 144.66 731.64 526.38 355.24 246.09 702.02 478.84 -55.00%
EPS 13.35 50.00 32.97 22.18 14.26 59.46 39.97 -51.89%
DPS 0.00 20.00 20.00 20.00 0.00 32.00 32.00 -
NAPS 4.32 4.14 3.93 3.81 4.65 4.50 4.34 -0.30%
Adjusted Per Share Value based on latest NOSH - 76,793
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.92 146.27 105.20 70.98 40.98 116.92 79.76 -49.18%
EPS 2.67 10.03 6.59 4.43 2.37 9.90 6.66 -45.66%
DPS 0.00 4.00 4.00 4.00 0.00 5.33 5.33 -
NAPS 0.8637 0.8277 0.7854 0.7613 0.7743 0.7495 0.7229 12.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.68 5.88 6.40 6.95 8.62 6.96 4.75 -
P/RPS 4.62 0.80 1.22 1.96 3.50 0.99 0.99 179.51%
P/EPS 50.04 11.72 19.41 31.33 60.45 11.71 11.88 161.04%
EY 2.00 8.53 5.15 3.19 1.65 8.54 8.41 -61.64%
DY 0.00 3.40 3.13 2.88 0.00 4.60 6.74 -
P/NAPS 1.55 1.42 1.63 1.82 1.85 1.55 1.09 26.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 08/11/13 -
Price 6.68 7.02 7.15 6.92 8.20 8.14 5.91 -
P/RPS 4.62 0.96 1.36 1.95 3.33 1.16 1.23 141.82%
P/EPS 50.04 14.00 21.69 31.20 57.50 13.69 14.79 125.53%
EY 2.00 7.15 4.61 3.21 1.74 7.30 6.76 -55.63%
DY 0.00 2.85 2.80 2.89 0.00 3.93 5.41 -
P/NAPS 1.55 1.70 1.82 1.82 1.76 1.81 1.36 9.11%

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