[PIE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 70.57%
YoY- 49.55%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 385,768 255,611 119,725 662,241 399,960 247,422 111,067 128.82%
PBT 16,709 10,617 2,656 79,956 44,416 26,407 12,412 21.85%
Tax -3,876 -2,381 -552 -22,366 -10,652 -6,609 -2,162 47.42%
NP 12,833 8,236 2,104 57,590 33,764 19,798 10,250 16.11%
-
NP to SH 12,833 8,236 2,104 57,590 33,764 19,798 10,250 16.11%
-
Tax Rate 23.20% 22.43% 20.78% 27.97% 23.98% 25.03% 17.42% -
Total Cost 372,935 247,375 117,621 604,651 366,196 227,624 100,817 138.61%
-
Net Worth 349,478 341,795 329,626 72,009 340,251 321,007 331,685 3.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 134,414 26,882 - 19,151 19,201 19,198 - -
Div Payout % 1,047.41% 326.41% - 33.26% 56.87% 96.97% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 349,478 341,795 329,626 72,009 340,251 321,007 331,685 3.53%
NOSH 384,041 76,808 70,133 76,606 76,806 76,795 76,779 191.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.33% 3.22% 1.76% 8.70% 8.44% 8.00% 9.23% -
ROE 3.67% 2.41% 0.64% 79.98% 9.92% 6.17% 3.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 100.45 332.79 170.71 864.47 520.74 322.18 144.66 -21.53%
EPS 3.34 11.00 3.00 15.00 43.96 25.78 13.35 -60.19%
DPS 35.00 35.00 0.00 25.00 25.00 25.00 0.00 -
NAPS 0.91 4.45 4.70 0.94 4.43 4.18 4.32 -64.49%
Adjusted Per Share Value based on latest NOSH - 76,320
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 97.80 64.80 30.35 167.88 101.39 62.72 28.16 128.81%
EPS 3.25 2.09 0.53 14.60 8.56 5.02 2.60 15.99%
DPS 34.08 6.82 0.00 4.86 4.87 4.87 0.00 -
NAPS 0.886 0.8665 0.8356 0.1826 0.8626 0.8138 0.8409 3.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.84 12.50 13.50 10.70 6.49 5.53 6.68 -
P/RPS 1.83 3.76 7.91 1.24 1.25 1.72 4.62 -45.97%
P/EPS 55.06 116.57 450.00 14.23 14.76 21.45 50.04 6.56%
EY 1.82 0.86 0.22 7.03 6.77 4.66 2.00 -6.07%
DY 19.02 2.80 0.00 2.34 3.85 4.52 0.00 -
P/NAPS 2.02 2.81 2.87 11.38 1.47 1.32 1.55 19.25%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 -
Price 1.88 2.37 13.14 11.06 8.59 5.95 6.68 -
P/RPS 1.87 0.71 7.70 1.28 1.65 1.85 4.62 -45.19%
P/EPS 56.26 22.10 438.00 14.71 19.54 23.08 50.04 8.10%
EY 1.78 4.52 0.23 6.80 5.12 4.33 2.00 -7.45%
DY 18.62 14.77 0.00 2.26 2.91 4.20 0.00 -
P/NAPS 2.07 0.53 2.80 11.77 1.94 1.42 1.55 21.20%

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