[PIE] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -13.35%
YoY- -17.27%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 111,067 157,705 131,428 115,228 157,367 142,711 116,394 -3.07%
PBT 12,412 18,339 10,532 10,038 11,866 15,671 13,315 -4.57%
Tax -2,162 -5,135 -2,246 -2,136 -2,747 -3,209 -2,832 -16.48%
NP 10,250 13,204 8,286 7,902 9,119 12,462 10,483 -1.48%
-
NP to SH 10,250 13,204 8,286 7,902 9,119 12,462 10,483 -1.48%
-
Tax Rate 17.42% 28.00% 21.33% 21.28% 23.15% 20.48% 21.27% -
Total Cost 100,817 144,501 123,142 107,326 148,248 130,249 105,911 -3.23%
-
Net Worth 331,685 307,237 301,797 292,581 297,358 287,732 277,585 12.61%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 15,358 - - - -
Div Payout % - - - 194.36% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 331,685 307,237 301,797 292,581 297,358 287,732 277,585 12.61%
NOSH 76,779 76,809 76,793 76,793 63,948 63,940 63,959 12.96%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.23% 8.37% 6.30% 6.86% 5.79% 8.73% 9.01% -
ROE 3.09% 4.30% 2.75% 2.70% 3.07% 4.33% 3.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 144.66 205.32 171.15 150.05 246.09 223.19 181.98 -14.19%
EPS 13.35 17.00 10.79 10.29 14.26 19.49 16.39 -12.79%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 4.32 4.00 3.93 3.81 4.65 4.50 4.34 -0.30%
Adjusted Per Share Value based on latest NOSH - 76,793
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.16 39.98 33.32 29.21 39.89 36.18 29.51 -3.07%
EPS 2.60 3.35 2.10 2.00 2.31 3.16 2.66 -1.51%
DPS 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
NAPS 0.8409 0.7789 0.7651 0.7417 0.7538 0.7294 0.7037 12.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.68 5.88 6.40 6.95 8.62 6.96 4.75 -
P/RPS 4.62 2.86 3.74 4.63 3.50 3.12 2.61 46.38%
P/EPS 50.04 34.20 59.31 67.54 60.45 35.71 28.98 43.97%
EY 2.00 2.92 1.69 1.48 1.65 2.80 3.45 -30.49%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.63 1.82 1.85 1.55 1.09 26.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 08/11/13 -
Price 6.68 7.02 7.15 6.92 8.20 8.14 5.91 -
P/RPS 4.62 3.42 4.18 4.61 3.33 3.65 3.25 26.45%
P/EPS 50.04 40.84 66.27 67.25 57.50 41.77 36.06 24.43%
EY 2.00 2.45 1.51 1.49 1.74 2.39 2.77 -19.53%
DY 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 1.55 1.76 1.82 1.82 1.76 1.81 1.36 9.11%

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