[PIE] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 4.86%
YoY- -20.96%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 136,355 111,067 157,705 131,428 115,228 157,367 142,711 -2.99%
PBT 13,995 12,412 18,339 10,532 10,038 11,866 15,671 -7.28%
Tax -4,447 -2,162 -5,135 -2,246 -2,136 -2,747 -3,209 24.37%
NP 9,548 10,250 13,204 8,286 7,902 9,119 12,462 -16.31%
-
NP to SH 9,548 10,250 13,204 8,286 7,902 9,119 12,462 -16.31%
-
Tax Rate 31.78% 17.42% 28.00% 21.33% 21.28% 23.15% 20.48% -
Total Cost 126,807 100,817 144,501 123,142 107,326 148,248 130,249 -1.77%
-
Net Worth 321,083 331,685 307,237 301,797 292,581 297,358 287,732 7.60%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,203 - - - 15,358 - - -
Div Payout % 201.13% - - - 194.36% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 321,083 331,685 307,237 301,797 292,581 297,358 287,732 7.60%
NOSH 76,814 76,779 76,809 76,793 76,793 63,948 63,940 13.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.00% 9.23% 8.37% 6.30% 6.86% 5.79% 8.73% -
ROE 2.97% 3.09% 4.30% 2.75% 2.70% 3.07% 4.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 177.51 144.66 205.32 171.15 150.05 246.09 223.19 -14.19%
EPS 12.43 13.35 17.00 10.79 10.29 14.26 19.49 -25.96%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.18 4.32 4.00 3.93 3.81 4.65 4.50 -4.81%
Adjusted Per Share Value based on latest NOSH - 76,793
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.57 28.16 39.98 33.32 29.21 39.89 36.18 -2.99%
EPS 2.42 2.60 3.35 2.10 2.00 2.31 3.16 -16.33%
DPS 4.87 0.00 0.00 0.00 3.89 0.00 0.00 -
NAPS 0.814 0.8409 0.7789 0.7651 0.7417 0.7538 0.7294 7.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.53 6.68 5.88 6.40 6.95 8.62 6.96 -
P/RPS 3.12 4.62 2.86 3.74 4.63 3.50 3.12 0.00%
P/EPS 44.49 50.04 34.20 59.31 67.54 60.45 35.71 15.83%
EY 2.25 2.00 2.92 1.69 1.48 1.65 2.80 -13.60%
DY 4.52 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.32 1.55 1.47 1.63 1.82 1.85 1.55 -10.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 27/02/15 14/11/14 15/08/14 23/05/14 28/02/14 -
Price 5.95 6.68 7.02 7.15 6.92 8.20 8.14 -
P/RPS 3.35 4.62 3.42 4.18 4.61 3.33 3.65 -5.57%
P/EPS 47.87 50.04 40.84 66.27 67.25 57.50 41.77 9.54%
EY 2.09 2.00 2.45 1.51 1.49 1.74 2.39 -8.57%
DY 4.20 0.00 0.00 0.00 2.89 0.00 0.00 -
P/NAPS 1.42 1.55 1.76 1.82 1.82 1.76 1.81 -14.97%

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