[PIE] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.15%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 670,899 662,241 557,665 536,555 515,428 561,728 546,734 14.60%
PBT 70,200 79,956 62,755 55,278 51,321 50,775 48,107 28.62%
Tax -20,755 -22,365 -15,786 -13,990 -11,679 -12,264 -10,338 59.07%
NP 49,445 57,591 46,969 41,288 39,642 38,511 37,769 19.65%
-
NP to SH 49,445 57,591 46,969 41,288 39,642 38,511 37,769 19.65%
-
Tax Rate 29.57% 27.97% 25.15% 25.31% 22.76% 24.15% 21.49% -
Total Cost 621,454 604,650 510,696 495,267 475,786 523,217 508,965 14.22%
-
Net Worth 280,533 71,740 307,304 307,256 331,685 307,237 301,797 -4.74%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 19,203 19,203 19,203 19,203 15,358 15,358 15,358 16.04%
Div Payout % 38.84% 33.34% 40.89% 46.51% 38.74% 39.88% 40.66% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 280,533 71,740 307,304 307,256 331,685 307,237 301,797 -4.74%
NOSH 70,133 76,320 76,826 76,814 76,779 76,809 76,793 -5.86%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.37% 8.70% 8.42% 7.70% 7.69% 6.86% 6.91% -
ROE 17.63% 80.28% 15.28% 13.44% 11.95% 12.53% 12.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 956.61 867.72 725.88 698.51 671.31 731.33 711.96 21.74%
EPS 70.50 75.46 61.14 53.75 51.63 50.14 49.18 27.10%
DPS 27.38 25.00 25.00 25.00 20.00 20.00 20.00 23.26%
NAPS 4.00 0.94 4.00 4.00 4.32 4.00 3.93 1.18%
Adjusted Per Share Value based on latest NOSH - 76,814
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 170.08 167.88 141.37 136.02 130.67 142.40 138.60 14.60%
EPS 12.53 14.60 11.91 10.47 10.05 9.76 9.57 19.66%
DPS 4.87 4.87 4.87 4.87 3.89 3.89 3.89 16.14%
NAPS 0.7112 0.1819 0.779 0.7789 0.8409 0.7789 0.7651 -4.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 13.50 10.70 6.49 5.53 6.68 5.88 6.40 -
P/RPS 1.41 1.23 0.89 0.79 1.00 0.80 0.90 34.85%
P/EPS 19.15 14.18 10.62 10.29 12.94 11.73 13.01 29.36%
EY 5.22 7.05 9.42 9.72 7.73 8.53 7.68 -22.67%
DY 2.03 2.34 3.85 4.52 2.99 3.40 3.12 -24.89%
P/NAPS 3.38 11.38 1.62 1.38 1.55 1.47 1.63 62.53%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 14/11/14 -
Price 13.14 11.06 8.59 5.95 6.68 7.02 7.15 -
P/RPS 1.37 1.27 1.18 0.85 1.00 0.96 1.00 23.32%
P/EPS 18.64 14.66 14.05 11.07 12.94 14.00 14.54 17.99%
EY 5.37 6.82 7.12 9.03 7.73 7.14 6.88 -15.21%
DY 2.08 2.26 2.91 4.20 2.99 2.85 2.80 -17.96%
P/NAPS 3.29 11.77 2.15 1.49 1.55 1.76 1.82 48.34%

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