[PIE] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 46.28%
YoY- 68.56%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 135,886 119,725 262,281 152,538 136,355 111,067 157,705 -9.45%
PBT 7,961 2,656 35,540 18,009 13,995 12,412 18,339 -42.69%
Tax -1,829 -552 -11,714 -4,042 -4,447 -2,162 -5,135 -49.78%
NP 6,132 2,104 23,826 13,967 9,548 10,250 13,204 -40.05%
-
NP to SH 6,132 2,104 23,826 13,967 9,548 10,250 13,204 -40.05%
-
Tax Rate 22.97% 20.78% 32.96% 22.44% 31.78% 17.42% 28.00% -
Total Cost 129,754 117,621 238,455 138,571 126,807 100,817 144,501 -6.93%
-
Net Worth 341,795 329,626 71,740 340,339 321,083 331,685 307,237 7.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 26,882 - - - 19,203 - - -
Div Payout % 438.40% - - - 201.13% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 341,795 329,626 71,740 340,339 321,083 331,685 307,237 7.37%
NOSH 76,808 70,133 76,320 76,826 76,814 76,779 76,809 -0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.51% 1.76% 9.08% 9.16% 7.00% 9.23% 8.37% -
ROE 1.79% 0.64% 33.21% 4.10% 2.97% 3.09% 4.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 176.92 170.71 343.66 198.55 177.51 144.66 205.32 -9.45%
EPS 8.00 3.00 6.20 18.18 12.43 13.35 17.00 -39.52%
DPS 35.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 4.45 4.70 0.94 4.43 4.18 4.32 4.00 7.37%
Adjusted Per Share Value based on latest NOSH - 76,826
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.38 31.17 68.29 39.72 35.51 28.92 41.06 -9.45%
EPS 1.60 0.55 6.20 3.64 2.49 2.67 3.44 -39.99%
DPS 7.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.89 0.8583 0.1868 0.8862 0.8361 0.8637 0.80 7.37%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 12.50 13.50 10.70 6.49 5.53 6.68 5.88 -
P/RPS 7.07 7.91 3.11 3.27 3.12 4.62 2.86 82.92%
P/EPS 156.57 450.00 34.27 35.70 44.49 50.04 34.20 175.96%
EY 0.64 0.22 2.92 2.80 2.25 2.00 2.92 -63.68%
DY 2.80 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 2.81 2.87 11.38 1.47 1.32 1.55 1.47 54.08%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 -
Price 2.37 13.14 11.06 8.59 5.95 6.68 7.02 -
P/RPS 1.34 7.70 3.22 4.33 3.35 4.62 3.42 -46.48%
P/EPS 29.69 438.00 35.43 47.25 47.87 50.04 40.84 -19.16%
EY 3.37 0.23 2.82 2.12 2.09 2.00 2.45 23.70%
DY 14.77 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.53 2.80 11.77 1.94 1.42 1.55 1.76 -55.10%

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