[PIE] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 55.82%
YoY- -61.99%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 337,939 161,870 579,285 385,768 255,611 119,725 662,241 -36.16%
PBT 29,715 16,125 45,732 16,709 10,617 2,656 79,956 -48.33%
Tax -7,430 -4,539 -9,666 -3,876 -2,381 -552 -22,366 -52.06%
NP 22,285 11,586 36,066 12,833 8,236 2,104 57,590 -46.92%
-
NP to SH 22,285 11,586 36,066 12,833 8,236 2,104 57,590 -46.92%
-
Tax Rate 25.00% 28.15% 21.14% 23.20% 22.43% 20.78% 27.97% -
Total Cost 315,654 150,284 543,219 372,935 247,375 117,621 604,651 -35.19%
-
Net Worth 376,361 387,882 372,520 349,478 341,795 329,626 72,009 201.47%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 19,202 - 134,414 134,414 26,882 - 19,151 0.17%
Div Payout % 86.17% - 372.69% 1,047.41% 326.41% - 33.26% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 376,361 387,882 372,520 349,478 341,795 329,626 72,009 201.47%
NOSH 384,042 384,042 384,042 384,041 76,808 70,133 76,606 193.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.59% 7.16% 6.23% 3.33% 3.22% 1.76% 8.70% -
ROE 5.92% 2.99% 9.68% 3.67% 2.41% 0.64% 79.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 88.00 42.15 150.84 100.45 332.79 170.71 864.47 -78.22%
EPS 5.80 3.02 9.39 3.34 11.00 3.00 15.00 -46.95%
DPS 5.00 0.00 35.00 35.00 35.00 0.00 25.00 -65.83%
NAPS 0.98 1.01 0.97 0.91 4.45 4.70 0.94 2.81%
Adjusted Per Share Value based on latest NOSH - 384,041
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 85.67 41.04 146.85 97.80 64.80 30.35 167.88 -36.16%
EPS 5.65 2.94 9.14 3.25 2.09 0.53 14.60 -46.92%
DPS 4.87 0.00 34.08 34.08 6.82 0.00 4.86 0.13%
NAPS 0.9541 0.9833 0.9444 0.886 0.8665 0.8356 0.1826 201.41%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.33 2.29 1.68 1.84 12.50 13.50 10.70 -
P/RPS 2.65 5.43 1.11 1.83 3.76 7.91 1.24 65.99%
P/EPS 40.15 75.91 17.89 55.06 116.57 450.00 14.23 99.79%
EY 2.49 1.32 5.59 1.82 0.86 0.22 7.03 -49.97%
DY 2.15 0.00 20.83 19.02 2.80 0.00 2.34 -5.49%
P/NAPS 2.38 2.27 1.73 2.02 2.81 2.87 11.38 -64.80%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 -
Price 2.26 2.34 1.98 1.88 2.37 13.14 11.06 -
P/RPS 2.57 5.55 1.31 1.87 0.71 7.70 1.28 59.22%
P/EPS 38.95 77.56 21.08 56.26 22.10 438.00 14.71 91.50%
EY 2.57 1.29 4.74 1.78 4.52 0.23 6.80 -47.75%
DY 2.21 0.00 17.68 18.62 14.77 0.00 2.26 -1.48%
P/NAPS 2.31 2.32 2.04 2.07 0.53 2.80 11.77 -66.26%

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