[PIE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.68%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 247,422 111,067 561,727 404,022 272,595 157,367 449,027 -32.86%
PBT 26,407 12,412 50,773 32,435 21,903 11,866 49,231 -34.05%
Tax -6,609 -2,162 -12,263 -7,129 -4,883 -2,747 -11,199 -29.71%
NP 19,798 10,250 38,510 25,306 17,020 9,119 38,032 -35.36%
-
NP to SH 19,798 10,250 38,510 25,306 17,020 9,119 38,032 -35.36%
-
Tax Rate 25.03% 17.42% 24.15% 21.98% 22.29% 23.15% 22.75% -
Total Cost 227,624 100,817 523,217 378,716 255,575 148,248 410,995 -32.63%
-
Net Worth 321,007 331,685 317,853 301,645 292,363 297,358 287,830 7.56%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,198 - 15,355 15,350 15,347 - 20,467 -4.18%
Div Payout % 96.97% - 39.87% 60.66% 90.17% - 53.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 321,007 331,685 317,853 301,645 292,363 297,358 287,830 7.56%
NOSH 76,795 76,779 76,776 76,754 76,735 63,948 63,962 13.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.00% 9.23% 6.86% 6.26% 6.24% 5.79% 8.47% -
ROE 6.17% 3.09% 12.12% 8.39% 5.82% 3.07% 13.21% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 322.18 144.66 731.64 526.38 355.24 246.09 702.02 -40.58%
EPS 25.78 13.35 50.00 32.97 22.18 14.26 59.46 -42.80%
DPS 25.00 0.00 20.00 20.00 20.00 0.00 32.00 -15.21%
NAPS 4.18 4.32 4.14 3.93 3.81 4.65 4.50 -4.81%
Adjusted Per Share Value based on latest NOSH - 76,793
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.43 28.92 146.27 105.20 70.98 40.98 116.92 -32.85%
EPS 5.16 2.67 10.03 6.59 4.43 2.37 9.90 -35.31%
DPS 5.00 0.00 4.00 4.00 4.00 0.00 5.33 -4.18%
NAPS 0.8359 0.8637 0.8277 0.7854 0.7613 0.7743 0.7495 7.56%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.53 6.68 5.88 6.40 6.95 8.62 6.96 -
P/RPS 1.72 4.62 0.80 1.22 1.96 3.50 0.99 44.66%
P/EPS 21.45 50.04 11.72 19.41 31.33 60.45 11.71 49.87%
EY 4.66 2.00 8.53 5.15 3.19 1.65 8.54 -33.29%
DY 4.52 0.00 3.40 3.13 2.88 0.00 4.60 -1.16%
P/NAPS 1.32 1.55 1.42 1.63 1.82 1.85 1.55 -10.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 -
Price 5.95 6.68 7.02 7.15 6.92 8.20 8.14 -
P/RPS 1.85 4.62 0.96 1.36 1.95 3.33 1.16 36.61%
P/EPS 23.08 50.04 14.00 21.69 31.20 57.50 13.69 41.78%
EY 4.33 2.00 7.15 4.61 3.21 1.74 7.30 -29.47%
DY 4.20 0.00 2.85 2.80 2.89 0.00 3.93 4.54%
P/NAPS 1.42 1.55 1.70 1.82 1.82 1.76 1.81 -14.97%

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