[PIE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 69.49%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 272,595 157,367 449,027 306,316 189,922 81,590 348,816 -15.19%
PBT 21,903 11,866 49,231 33,559 20,244 7,016 44,215 -37.47%
Tax -4,883 -2,747 -11,199 -7,990 -5,158 -1,481 -9,866 -37.51%
NP 17,020 9,119 38,032 25,569 15,086 5,535 34,349 -37.46%
-
NP to SH 17,020 9,119 38,032 25,569 15,086 5,535 34,349 -37.46%
-
Tax Rate 22.29% 23.15% 22.75% 23.81% 25.48% 21.11% 22.31% -
Total Cost 255,575 148,248 410,995 280,747 174,836 76,055 314,467 -12.94%
-
Net Worth 292,363 297,358 287,830 277,631 266,148 273,870 265,503 6.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,347 - 20,467 20,470 20,472 - 24,950 -27.73%
Div Payout % 90.17% - 53.82% 80.06% 135.71% - 72.64% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 292,363 297,358 287,830 277,631 266,148 273,870 265,503 6.65%
NOSH 76,735 63,948 63,962 63,970 63,977 63,988 63,976 12.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.24% 5.79% 8.47% 8.35% 7.94% 6.78% 9.85% -
ROE 5.82% 3.07% 13.21% 9.21% 5.67% 2.02% 12.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 355.24 246.09 702.02 478.84 296.86 127.51 545.22 -24.90%
EPS 22.18 14.26 59.46 39.97 23.58 8.65 53.69 -44.62%
DPS 20.00 0.00 32.00 32.00 32.00 0.00 39.00 -36.00%
NAPS 3.81 4.65 4.50 4.34 4.16 4.28 4.15 -5.55%
Adjusted Per Share Value based on latest NOSH - 63,959
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 69.11 39.89 113.83 77.65 48.15 20.68 88.43 -15.19%
EPS 4.31 2.31 9.64 6.48 3.82 1.40 8.71 -37.51%
DPS 3.89 0.00 5.19 5.19 5.19 0.00 6.33 -27.78%
NAPS 0.7412 0.7538 0.7297 0.7038 0.6747 0.6943 0.6731 6.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.95 8.62 6.96 4.75 4.39 4.61 4.32 -
P/RPS 1.96 3.50 0.99 0.99 1.48 3.62 0.79 83.57%
P/EPS 31.33 60.45 11.71 11.88 18.62 53.29 8.05 148.04%
EY 3.19 1.65 8.54 8.41 5.37 1.88 12.43 -59.71%
DY 2.88 0.00 4.60 6.74 7.29 0.00 9.03 -53.41%
P/NAPS 1.82 1.85 1.55 1.09 1.06 1.08 1.04 45.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 -
Price 6.92 8.20 8.14 5.91 4.63 4.88 4.35 -
P/RPS 1.95 3.33 1.16 1.23 1.56 3.83 0.80 81.41%
P/EPS 31.20 57.50 13.69 14.79 19.64 56.42 8.10 146.33%
EY 3.21 1.74 7.30 6.76 5.09 1.77 12.34 -59.35%
DY 2.89 0.00 3.93 5.41 6.91 0.00 8.97 -53.10%
P/NAPS 1.82 1.76 1.81 1.36 1.11 1.14 1.05 44.44%

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