[PIE] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -25.03%
YoY- -67.09%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 176,069 161,870 193,518 130,157 135,886 119,725 262,281 -23.35%
PBT 13,590 16,125 29,023 6,092 7,961 2,656 35,540 -47.34%
Tax -2,891 -4,539 -5,790 -1,495 -1,829 -552 -11,714 -60.68%
NP 10,699 11,586 23,233 4,597 6,132 2,104 23,826 -41.38%
-
NP to SH 10,699 11,586 23,233 4,597 6,132 2,104 23,826 -41.38%
-
Tax Rate 21.27% 28.15% 19.95% 24.54% 22.97% 20.78% 32.96% -
Total Cost 165,370 150,284 170,285 125,560 129,754 117,621 238,455 -21.66%
-
Net Worth 376,361 387,882 372,520 349,478 341,795 329,626 71,740 202.22%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 19,202 - - - 26,882 - - -
Div Payout % 179.48% - - - 438.40% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 376,361 387,882 372,520 349,478 341,795 329,626 71,740 202.22%
NOSH 384,042 384,042 384,042 384,041 76,808 70,133 76,320 193.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.08% 7.16% 12.01% 3.53% 4.51% 1.76% 9.08% -
ROE 2.84% 2.99% 6.24% 1.32% 1.79% 0.64% 33.21% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.85 42.15 50.39 33.89 176.92 170.71 343.66 -73.92%
EPS 2.79 3.02 6.05 1.20 8.00 3.00 6.20 -41.30%
DPS 5.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 0.98 1.01 0.97 0.91 4.45 4.70 0.94 2.81%
Adjusted Per Share Value based on latest NOSH - 384,041
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 44.63 41.04 49.06 33.00 34.45 30.35 66.49 -23.35%
EPS 2.71 2.94 5.89 1.17 1.55 0.53 6.04 -41.42%
DPS 4.87 0.00 0.00 0.00 6.82 0.00 0.00 -
NAPS 0.9541 0.9833 0.9444 0.886 0.8665 0.8356 0.1819 202.18%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.33 2.29 1.68 1.84 12.50 13.50 10.70 -
P/RPS 5.08 5.43 3.33 5.43 7.07 7.91 3.11 38.73%
P/EPS 83.64 75.91 27.77 153.72 156.57 450.00 34.27 81.37%
EY 1.20 1.32 3.60 0.65 0.64 0.22 2.92 -44.75%
DY 2.15 0.00 0.00 0.00 2.80 0.00 0.00 -
P/NAPS 2.38 2.27 1.73 2.02 2.81 2.87 11.38 -64.80%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 -
Price 2.26 2.34 1.98 1.88 2.37 13.14 11.06 -
P/RPS 4.93 5.55 3.93 5.55 1.34 7.70 3.22 32.87%
P/EPS 81.12 77.56 32.73 157.06 29.69 438.00 35.43 73.80%
EY 1.23 1.29 3.06 0.64 3.37 0.23 2.82 -42.51%
DY 2.21 0.00 0.00 0.00 14.77 0.00 0.00 -
P/NAPS 2.31 2.32 2.04 2.07 0.53 2.80 11.77 -66.26%

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