[PIE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.76%
YoY- 61.95%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 115,228 157,367 142,711 116,394 108,332 81,590 92,663 15.68%
PBT 10,038 11,866 15,671 13,315 13,228 7,016 17,532 -31.11%
Tax -2,136 -2,747 -3,209 -2,832 -3,677 -1,481 -3,822 -32.22%
NP 7,902 9,119 12,462 10,483 9,551 5,535 13,710 -30.81%
-
NP to SH 7,902 9,119 12,462 10,483 9,551 5,535 13,710 -30.81%
-
Tax Rate 21.28% 23.15% 20.48% 21.27% 27.80% 21.11% 21.80% -
Total Cost 107,326 148,248 130,249 105,911 98,781 76,055 78,953 22.78%
-
Net Worth 292,581 297,358 287,732 277,585 266,122 273,870 255,880 9.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,358 - - - 20,470 - - -
Div Payout % 194.36% - - - 214.33% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 292,581 297,358 287,732 277,585 266,122 273,870 255,880 9.37%
NOSH 76,793 63,948 63,940 63,959 63,971 63,988 63,970 12.99%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.86% 5.79% 8.73% 9.01% 8.82% 6.78% 14.80% -
ROE 2.70% 3.07% 4.33% 3.78% 3.59% 2.02% 5.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 150.05 246.09 223.19 181.98 169.34 127.51 144.85 2.38%
EPS 10.29 14.26 19.49 16.39 14.93 8.65 21.43 -38.76%
DPS 20.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 3.81 4.65 4.50 4.34 4.16 4.28 4.00 -3.20%
Adjusted Per Share Value based on latest NOSH - 63,959
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.00 40.98 37.16 30.31 28.21 21.25 24.13 15.66%
EPS 2.06 2.37 3.24 2.73 2.49 1.44 3.57 -30.75%
DPS 4.00 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 0.7618 0.7743 0.7492 0.7228 0.693 0.7131 0.6663 9.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.95 8.62 6.96 4.75 4.39 4.61 4.32 -
P/RPS 4.63 3.50 3.12 2.61 2.59 3.62 2.98 34.25%
P/EPS 67.54 60.45 35.71 28.98 29.40 53.29 20.16 124.39%
EY 1.48 1.65 2.80 3.45 3.40 1.88 4.96 -55.44%
DY 2.88 0.00 0.00 0.00 7.29 0.00 0.00 -
P/NAPS 1.82 1.85 1.55 1.09 1.06 1.08 1.08 41.74%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 -
Price 6.92 8.20 8.14 5.91 4.63 4.88 4.35 -
P/RPS 4.61 3.33 3.65 3.25 2.73 3.83 3.00 33.26%
P/EPS 67.25 57.50 41.77 36.06 31.01 56.42 20.30 122.71%
EY 1.49 1.74 2.39 2.77 3.22 1.77 4.93 -55.06%
DY 2.89 0.00 0.00 0.00 6.91 0.00 0.00 -
P/NAPS 1.82 1.76 1.81 1.36 1.11 1.14 1.09 40.87%

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