[PIE] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -91.17%
YoY- -79.47%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 193,518 130,157 135,886 119,725 262,281 152,538 136,355 26.15%
PBT 29,023 6,092 7,961 2,656 35,540 18,009 13,995 62.26%
Tax -5,790 -1,495 -1,829 -552 -11,714 -4,042 -4,447 19.14%
NP 23,233 4,597 6,132 2,104 23,826 13,967 9,548 80.42%
-
NP to SH 23,233 4,597 6,132 2,104 23,826 13,967 9,548 80.42%
-
Tax Rate 19.95% 24.54% 22.97% 20.78% 32.96% 22.44% 31.78% -
Total Cost 170,285 125,560 129,754 117,621 238,455 138,571 126,807 21.60%
-
Net Worth 372,520 349,478 341,795 329,626 71,740 340,339 321,083 10.36%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 26,882 - - - 19,203 -
Div Payout % - - 438.40% - - - 201.13% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 372,520 349,478 341,795 329,626 71,740 340,339 321,083 10.36%
NOSH 384,042 384,041 76,808 70,133 76,320 76,826 76,814 190.96%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.01% 3.53% 4.51% 1.76% 9.08% 9.16% 7.00% -
ROE 6.24% 1.32% 1.79% 0.64% 33.21% 4.10% 2.97% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.39 33.89 176.92 170.71 343.66 198.55 177.51 -56.64%
EPS 6.05 1.20 8.00 3.00 6.20 18.18 12.43 -37.98%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 25.00 -
NAPS 0.97 0.91 4.45 4.70 0.94 4.43 4.18 -62.06%
Adjusted Per Share Value based on latest NOSH - 70,133
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.06 33.00 34.45 30.35 66.49 38.67 34.57 26.15%
EPS 5.89 1.17 1.55 0.53 6.04 3.54 2.42 80.45%
DPS 0.00 0.00 6.82 0.00 0.00 0.00 4.87 -
NAPS 0.9444 0.886 0.8665 0.8356 0.1819 0.8628 0.814 10.36%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.68 1.84 12.50 13.50 10.70 6.49 5.53 -
P/RPS 3.33 5.43 7.07 7.91 3.11 3.27 3.12 4.41%
P/EPS 27.77 153.72 156.57 450.00 34.27 35.70 44.49 -26.85%
EY 3.60 0.65 0.64 0.22 2.92 2.80 2.25 36.60%
DY 0.00 0.00 2.80 0.00 0.00 0.00 4.52 -
P/NAPS 1.73 2.02 2.81 2.87 11.38 1.47 1.32 19.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 -
Price 1.98 1.88 2.37 13.14 11.06 8.59 5.95 -
P/RPS 3.93 5.55 1.34 7.70 3.22 4.33 3.35 11.17%
P/EPS 32.73 157.06 29.69 438.00 35.43 47.25 47.87 -22.29%
EY 3.06 0.64 3.37 0.23 2.82 2.12 2.09 28.78%
DY 0.00 0.00 14.77 0.00 0.00 0.00 4.20 -
P/NAPS 2.04 2.07 0.53 2.80 11.77 1.94 1.42 27.17%

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