[PIE] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -22.37%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 262,281 152,538 136,355 111,067 157,705 131,428 115,228 72.77%
PBT 35,540 18,009 13,995 12,412 18,339 10,532 10,038 131.76%
Tax -11,714 -4,042 -4,447 -2,162 -5,135 -2,246 -2,136 210.01%
NP 23,826 13,967 9,548 10,250 13,204 8,286 7,902 108.29%
-
NP to SH 23,826 13,967 9,548 10,250 13,204 8,286 7,902 108.29%
-
Tax Rate 32.96% 22.44% 31.78% 17.42% 28.00% 21.33% 21.28% -
Total Cost 238,455 138,571 126,807 100,817 144,501 123,142 107,326 70.02%
-
Net Worth 71,740 340,339 321,083 331,685 307,237 301,797 292,581 -60.72%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 19,203 - - - 15,358 -
Div Payout % - - 201.13% - - - 194.36% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 71,740 340,339 321,083 331,685 307,237 301,797 292,581 -60.72%
NOSH 76,320 76,826 76,814 76,779 76,809 76,793 76,793 -0.40%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.08% 9.16% 7.00% 9.23% 8.37% 6.30% 6.86% -
ROE 33.21% 4.10% 2.97% 3.09% 4.30% 2.75% 2.70% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 343.66 198.55 177.51 144.66 205.32 171.15 150.05 73.48%
EPS 6.20 18.18 12.43 13.35 17.00 10.79 10.29 -28.59%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 0.94 4.43 4.18 4.32 4.00 3.93 3.81 -60.56%
Adjusted Per Share Value based on latest NOSH - 76,779
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 68.29 39.72 35.51 28.92 41.06 34.22 30.00 72.78%
EPS 6.20 3.64 2.49 2.67 3.44 2.16 2.06 108.03%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 0.1868 0.8862 0.8361 0.8637 0.80 0.7858 0.7618 -60.72%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 10.70 6.49 5.53 6.68 5.88 6.40 6.95 -
P/RPS 3.11 3.27 3.12 4.62 2.86 3.74 4.63 -23.24%
P/EPS 34.27 35.70 44.49 50.04 34.20 59.31 67.54 -36.30%
EY 2.92 2.80 2.25 2.00 2.92 1.69 1.48 57.11%
DY 0.00 0.00 4.52 0.00 0.00 0.00 2.88 -
P/NAPS 11.38 1.47 1.32 1.55 1.47 1.63 1.82 238.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 14/11/14 15/08/14 -
Price 11.06 8.59 5.95 6.68 7.02 7.15 6.92 -
P/RPS 3.22 4.33 3.35 4.62 3.42 4.18 4.61 -21.22%
P/EPS 35.43 47.25 47.87 50.04 40.84 66.27 67.25 -34.69%
EY 2.82 2.12 2.09 2.00 2.45 1.51 1.49 52.82%
DY 0.00 0.00 4.20 0.00 0.00 0.00 2.89 -
P/NAPS 11.77 1.94 1.42 1.55 1.76 1.82 1.82 245.93%

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