[PIE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

16-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 3.75%

YoY- -7.18%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	524,804	449,027	398,979	367,326	350,380	348,816	345,124	32.26%
YoY %	16.88%	12.54%	8.62%	4.84%	0.45%	1.07%	-	-
Horiz. %	152.06%	130.11%	115.60%	106.43%	101.52%	101.07%	100.00%	-
PBT	54,080	49,230	51,091	46,128	44,044	44,215	44,597	13.72%
YoY %	9.85%	-3.64%	10.76%	4.73%	-0.39%	-0.86%	-	-
Horiz. %	121.26%	110.39%	114.56%	103.43%	98.76%	99.14%	100.00%	-
Tax	-12,465	-11,199	-11,812	-10,859	-10,049	-9,866	-8,962	24.62%
YoY %	-11.30%	5.19%	-8.78%	-8.06%	-1.85%	-10.09%	-	-
Horiz. %	139.09%	124.96%	131.80%	121.17%	112.13%	110.09%	100.00%	-
NP	41,615	38,031	39,279	35,269	33,995	34,349	35,635	10.90%
YoY %	9.42%	-3.18%	11.37%	3.75%	-1.03%	-3.61%	-	-
Horiz. %	116.78%	106.72%	110.23%	98.97%	95.40%	96.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,615	38,031	39,279	35,269	33,995	34,349	35,635	10.90%
YoY %	9.42%	-3.18%	11.37%	3.75%	-1.03%	-3.61%	-	-
Horiz. %	116.78%	106.72%	110.23%	98.97%	95.40%	96.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	22.75%	23.12%	23.54%	22.82%	22.31%	20.10%	-
YoY %	1.32%	-1.60%	-1.78%	3.16%	2.29%	11.00%	-	-
Horiz. %	114.68%	113.18%	115.02%	117.11%	113.53%	111.00%	100.00%	-
Total Cost	483,189	410,996	359,700	332,057	316,385	314,467	309,489	34.61%
YoY %	17.57%	14.26%	8.32%	4.95%	0.61%	1.61%	-	-
Horiz. %	156.12%	132.80%	116.22%	107.29%	102.23%	101.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,358	287,732	255,838	255,887	273,870	255,880	257,129	10.18%
YoY %	3.35%	12.47%	-0.02%	-6.57%	7.03%	-0.49%	-	-
Horiz. %	115.65%	111.90%	99.50%	99.52%	106.51%	99.51%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	20,470	20,470	20,470	20,470	24,946	24,946	24,946	-12.36%
YoY %	0.00%	0.00%	0.00%	-17.94%	0.00%	0.00%	-	-
Horiz. %	82.06%	82.06%	82.06%	82.06%	100.00%	100.00%	100.00%	-
Div Payout %	49.19%	53.83%	52.12%	58.04%	73.38%	72.63%	70.00%	-
YoY %	-8.62%	3.28%	-10.20%	-20.90%	1.03%	3.76%	-	-
Horiz. %	70.27%	76.90%	74.46%	82.91%	104.83%	103.76%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	297,358	287,732	255,838	255,887	273,870	255,880	257,129	10.18%
YoY %	3.35%	12.47%	-0.02%	-6.57%	7.03%	-0.49%	-	-
Horiz. %	115.65%	111.90%	99.50%	99.52%	106.51%	99.51%	100.00%	-
NOSH	63,948	63,940	63,959	63,971	63,988	63,970	63,962	-0.01%
YoY %	0.01%	-0.03%	-0.02%	-0.03%	0.03%	0.01%	-	-
Horiz. %	99.98%	99.97%	100.00%	100.01%	100.04%	100.01%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	7.93%	8.47%	9.84%	9.60%	9.70%	9.85%	10.33%	-
YoY %	-6.38%	-13.92%	2.50%	-1.03%	-1.52%	-4.65%	-	-
Horiz. %	76.77%	81.99%	95.26%	92.93%	93.90%	95.35%	100.00%	-
ROE	13.99%	13.22%	15.35%	13.78%	12.41%	13.42%	13.86%	-
YoY %	5.82%	-13.88%	11.39%	11.04%	-7.53%	-3.17%	-	-
Horiz. %	100.94%	95.38%	110.75%	99.42%	89.54%	96.83%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	820.67	702.26	623.80	574.20	547.57	545.28	539.57	32.28%
YoY %	16.86%	12.58%	8.64%	4.86%	0.42%	1.06%	-	-
Horiz. %	152.10%	130.15%	115.61%	106.42%	101.48%	101.06%	100.00%	-
EPS	65.08	59.48	61.41	55.13	53.13	53.70	55.71	10.93%
YoY %	9.41%	-3.14%	11.39%	3.76%	-1.06%	-3.61%	-	-
Horiz. %	116.82%	106.77%	110.23%	98.96%	95.37%	96.39%	100.00%	-
DPS	32.00	32.00	32.00	32.00	39.00	39.00	39.00	-12.36%
YoY %	0.00%	0.00%	0.00%	-17.95%	0.00%	0.00%	-	-
Horiz. %	82.05%	82.05%	82.05%	82.05%	100.00%	100.00%	100.00%	-
NAPS	4.65	4.50	4.00	4.00	4.28	4.00	4.02	10.20%
YoY %	3.33%	12.50%	0.00%	-6.54%	7.00%	-0.50%	-	-
Horiz. %	115.67%	111.94%	99.50%	99.50%	106.47%	99.50%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 63,971
RPS	133.04	113.83	101.14	93.12	88.82	88.43	87.49	32.26%
YoY %	16.88%	12.55%	8.61%	4.84%	0.44%	1.07%	-	-
Horiz. %	152.06%	130.11%	115.60%	106.44%	101.52%	101.07%	100.00%	-
EPS	10.55	9.64	9.96	8.94	8.62	8.71	9.03	10.93%
YoY %	9.44%	-3.21%	11.41%	3.71%	-1.03%	-3.54%	-	-
Horiz. %	116.83%	106.76%	110.30%	99.00%	95.46%	96.46%	100.00%	-
DPS	5.19	5.19	5.19	5.19	6.32	6.32	6.32	-12.31%
YoY %	0.00%	0.00%	0.00%	-17.88%	0.00%	0.00%	-	-
Horiz. %	82.12%	82.12%	82.12%	82.12%	100.00%	100.00%	100.00%	-
NAPS	0.7538	0.7294	0.6486	0.6487	0.6943	0.6487	0.6518	10.18%
YoY %	3.35%	12.46%	-0.02%	-6.57%	7.03%	-0.48%	-	-
Horiz. %	115.65%	111.91%	99.51%	99.52%	106.52%	99.52%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	8.62	6.96	4.75	4.39	4.61	4.32	4.45	-
P/RPS	1.05	0.99	0.76	0.76	0.84	0.79	0.82	17.93%
YoY %	6.06%	30.26%	0.00%	-9.52%	6.33%	-3.66%	-	-
Horiz. %	128.05%	120.73%	92.68%	92.68%	102.44%	96.34%	100.00%	-
P/EPS	13.25	11.70	7.73	7.96	8.68	8.05	7.99	40.14%
YoY %	13.25%	51.36%	-2.89%	-8.29%	7.83%	0.75%	-	-
Horiz. %	165.83%	146.43%	96.75%	99.62%	108.64%	100.75%	100.00%	-
EY	7.55	8.55	12.93	12.56	11.52	12.43	12.52	-28.64%
YoY %	-11.70%	-33.87%	2.95%	9.03%	-7.32%	-0.72%	-	-
Horiz. %	60.30%	68.29%	103.27%	100.32%	92.01%	99.28%	100.00%	-
DY	3.71	4.60	6.74	7.29	8.46	9.03	8.76	-43.63%
YoY %	-19.35%	-31.75%	-7.54%	-13.83%	-6.31%	3.08%	-	-
Horiz. %	42.35%	52.51%	76.94%	83.22%	96.58%	103.08%	100.00%	-
P/NAPS	1.85	1.55	1.19	1.10	1.08	1.08	1.11	40.61%
YoY %	19.35%	30.25%	8.18%	1.85%	0.00%	-2.70%	-	-
Horiz. %	166.67%	139.64%	107.21%	99.10%	97.30%	97.30%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	23/05/14	28/02/14	08/11/13	16/08/13	23/05/13	22/02/13	09/11/12	-
Price	8.20	8.14	5.91	4.63	4.88	4.35	4.48	-
P/RPS	1.00	1.16	0.95	0.81	0.89	0.80	0.83	13.23%
YoY %	-13.79%	22.11%	17.28%	-8.99%	11.25%	-3.61%	-	-
Horiz. %	120.48%	139.76%	114.46%	97.59%	107.23%	96.39%	100.00%	-
P/EPS	12.60	13.69	9.62	8.40	9.19	8.10	8.04	34.95%
YoY %	-7.96%	42.31%	14.52%	-8.60%	13.46%	0.75%	-	-
Horiz. %	156.72%	170.27%	119.65%	104.48%	114.30%	100.75%	100.00%	-
EY	7.94	7.31	10.39	11.91	10.89	12.34	12.44	-25.88%
YoY %	8.62%	-29.64%	-12.76%	9.37%	-11.75%	-0.80%	-	-
Horiz. %	63.83%	58.76%	83.52%	95.74%	87.54%	99.20%	100.00%	-
DY	3.90	3.93	5.41	6.91	7.99	8.97	8.71	-41.50%
YoY %	-0.76%	-27.36%	-21.71%	-13.52%	-10.93%	2.99%	-	-
Horiz. %	44.78%	45.12%	62.11%	79.33%	91.73%	102.99%	100.00%	-
P/NAPS	1.76	1.81	1.48	1.16	1.14	1.09	1.11	36.01%
YoY %	-2.76%	22.30%	27.59%	1.75%	4.59%	-1.80%	-	-
Horiz. %	158.56%	163.06%	133.33%	104.50%	102.70%	98.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos