[PIE] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 93.15%
YoY- 16.32%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 119,725 662,241 399,960 247,422 111,067 561,727 404,022 -55.51%
PBT 2,656 79,956 44,416 26,407 12,412 50,773 32,435 -81.11%
Tax -552 -22,366 -10,652 -6,609 -2,162 -12,263 -7,129 -81.80%
NP 2,104 57,590 33,764 19,798 10,250 38,510 25,306 -80.92%
-
NP to SH 2,104 57,590 33,764 19,798 10,250 38,510 25,306 -80.92%
-
Tax Rate 20.78% 27.97% 23.98% 25.03% 17.42% 24.15% 21.98% -
Total Cost 117,621 604,651 366,196 227,624 100,817 523,217 378,716 -54.10%
-
Net Worth 329,626 72,009 340,251 321,007 331,685 317,853 301,645 6.08%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 19,151 19,201 19,198 - 15,355 15,350 -
Div Payout % - 33.26% 56.87% 96.97% - 39.87% 60.66% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 329,626 72,009 340,251 321,007 331,685 317,853 301,645 6.08%
NOSH 70,133 76,606 76,806 76,795 76,779 76,776 76,754 -5.83%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.76% 8.70% 8.44% 8.00% 9.23% 6.86% 6.26% -
ROE 0.64% 79.98% 9.92% 6.17% 3.09% 12.12% 8.39% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 170.71 864.47 520.74 322.18 144.66 731.64 526.38 -52.76%
EPS 3.00 15.00 43.96 25.78 13.35 50.00 32.97 -79.74%
DPS 0.00 25.00 25.00 25.00 0.00 20.00 20.00 -
NAPS 4.70 0.94 4.43 4.18 4.32 4.14 3.93 12.65%
Adjusted Per Share Value based on latest NOSH - 76,814
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.35 167.88 101.39 62.72 28.16 142.40 102.42 -55.51%
EPS 0.53 14.60 8.56 5.02 2.60 9.76 6.42 -81.01%
DPS 0.00 4.86 4.87 4.87 0.00 3.89 3.89 -
NAPS 0.8356 0.1826 0.8626 0.8138 0.8409 0.8058 0.7647 6.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 13.50 10.70 6.49 5.53 6.68 5.88 6.40 -
P/RPS 7.91 1.24 1.25 1.72 4.62 0.80 1.22 247.31%
P/EPS 450.00 14.23 14.76 21.45 50.04 11.72 19.41 711.51%
EY 0.22 7.03 6.77 4.66 2.00 8.53 5.15 -87.75%
DY 0.00 2.34 3.85 4.52 0.00 3.40 3.13 -
P/NAPS 2.87 11.38 1.47 1.32 1.55 1.42 1.63 45.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 14/11/14 -
Price 13.14 11.06 8.59 5.95 6.68 7.02 7.15 -
P/RPS 7.70 1.28 1.65 1.85 4.62 0.96 1.36 217.32%
P/EPS 438.00 14.71 19.54 23.08 50.04 14.00 21.69 640.20%
EY 0.23 6.80 5.12 4.33 2.00 7.15 4.61 -86.42%
DY 0.00 2.26 2.91 4.20 0.00 2.85 2.80 -
P/NAPS 2.80 11.77 1.94 1.42 1.55 1.70 1.82 33.23%

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