[PIE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 48.74%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 404,022 272,595 157,367 449,027 306,316 189,922 81,590 190.23%
PBT 32,435 21,903 11,866 49,231 33,559 20,244 7,016 177.25%
Tax -7,129 -4,883 -2,747 -11,199 -7,990 -5,158 -1,481 184.81%
NP 25,306 17,020 9,119 38,032 25,569 15,086 5,535 175.21%
-
NP to SH 25,306 17,020 9,119 38,032 25,569 15,086 5,535 175.21%
-
Tax Rate 21.98% 22.29% 23.15% 22.75% 23.81% 25.48% 21.11% -
Total Cost 378,716 255,575 148,248 410,995 280,747 174,836 76,055 191.31%
-
Net Worth 301,645 292,363 297,358 287,830 277,631 266,148 273,870 6.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 15,350 15,347 - 20,467 20,470 20,472 - -
Div Payout % 60.66% 90.17% - 53.82% 80.06% 135.71% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 301,645 292,363 297,358 287,830 277,631 266,148 273,870 6.64%
NOSH 76,754 76,735 63,948 63,962 63,970 63,977 63,988 12.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.26% 6.24% 5.79% 8.47% 8.35% 7.94% 6.78% -
ROE 8.39% 5.82% 3.07% 13.21% 9.21% 5.67% 2.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 526.38 355.24 246.09 702.02 478.84 296.86 127.51 157.11%
EPS 32.97 22.18 14.26 59.46 39.97 23.58 8.65 143.80%
DPS 20.00 20.00 0.00 32.00 32.00 32.00 0.00 -
NAPS 3.93 3.81 4.65 4.50 4.34 4.16 4.28 -5.52%
Adjusted Per Share Value based on latest NOSH - 63,940
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.20 70.98 40.98 116.92 79.76 49.45 21.25 190.18%
EPS 6.59 4.43 2.37 9.90 6.66 3.93 1.44 175.38%
DPS 4.00 4.00 0.00 5.33 5.33 5.33 0.00 -
NAPS 0.7854 0.7613 0.7743 0.7495 0.7229 0.693 0.7131 6.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.40 6.95 8.62 6.96 4.75 4.39 4.61 -
P/RPS 1.22 1.96 3.50 0.99 0.99 1.48 3.62 -51.53%
P/EPS 19.41 31.33 60.45 11.71 11.88 18.62 53.29 -48.96%
EY 5.15 3.19 1.65 8.54 8.41 5.37 1.88 95.65%
DY 3.13 2.88 0.00 4.60 6.74 7.29 0.00 -
P/NAPS 1.63 1.82 1.85 1.55 1.09 1.06 1.08 31.54%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 -
Price 7.15 6.92 8.20 8.14 5.91 4.63 4.88 -
P/RPS 1.36 1.95 3.33 1.16 1.23 1.56 3.83 -49.82%
P/EPS 21.69 31.20 57.50 13.69 14.79 19.64 56.42 -47.09%
EY 4.61 3.21 1.74 7.30 6.76 5.09 1.77 89.19%
DY 2.80 2.89 0.00 3.93 5.41 6.91 0.00 -
P/NAPS 1.82 1.82 1.76 1.81 1.36 1.11 1.14 36.55%

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