[PIE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.37%
YoY- 10.23%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 531,700 524,804 449,027 398,979 367,326 350,380 348,816 32.55%
PBT 50,890 54,080 49,230 51,091 46,128 44,044 44,215 9.85%
Tax -10,924 -12,465 -11,199 -11,812 -10,859 -10,049 -9,866 7.04%
NP 39,966 41,615 38,031 39,279 35,269 33,995 34,349 10.65%
-
NP to SH 39,966 41,615 38,031 39,279 35,269 33,995 34,349 10.65%
-
Tax Rate 21.47% 23.05% 22.75% 23.12% 23.54% 22.82% 22.31% -
Total Cost 491,734 483,189 410,996 359,700 332,057 316,385 314,467 34.83%
-
Net Worth 292,581 297,358 287,732 255,838 255,887 273,870 255,880 9.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,358 20,470 20,470 20,470 20,470 24,946 24,946 -27.69%
Div Payout % 38.43% 49.19% 53.83% 52.12% 58.04% 73.38% 72.63% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 292,581 297,358 287,732 255,838 255,887 273,870 255,880 9.37%
NOSH 76,793 63,948 63,940 63,959 63,971 63,988 63,970 12.99%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.52% 7.93% 8.47% 9.84% 9.60% 9.70% 9.85% -
ROE 13.66% 13.99% 13.22% 15.35% 13.78% 12.41% 13.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 692.38 820.67 702.26 623.80 574.20 547.57 545.28 17.31%
EPS 52.04 65.08 59.48 61.41 55.13 53.13 53.70 -2.07%
DPS 20.00 32.00 32.00 32.00 32.00 39.00 39.00 -36.00%
NAPS 3.81 4.65 4.50 4.00 4.00 4.28 4.00 -3.20%
Adjusted Per Share Value based on latest NOSH - 63,959
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.79 133.04 113.83 101.14 93.12 88.82 88.43 32.54%
EPS 10.13 10.55 9.64 9.96 8.94 8.62 8.71 10.62%
DPS 3.89 5.19 5.19 5.19 5.19 6.32 6.32 -27.70%
NAPS 0.7417 0.7538 0.7294 0.6486 0.6487 0.6943 0.6487 9.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.95 8.62 6.96 4.75 4.39 4.61 4.32 -
P/RPS 1.00 1.05 0.99 0.76 0.76 0.84 0.79 17.06%
P/EPS 13.35 13.25 11.70 7.73 7.96 8.68 8.05 40.23%
EY 7.49 7.55 8.55 12.93 12.56 11.52 12.43 -28.72%
DY 2.88 3.71 4.60 6.74 7.29 8.46 9.03 -53.41%
P/NAPS 1.82 1.85 1.55 1.19 1.10 1.08 1.08 41.74%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 -
Price 6.92 8.20 8.14 5.91 4.63 4.88 4.35 -
P/RPS 1.00 1.00 1.16 0.95 0.81 0.89 0.80 16.08%
P/EPS 13.30 12.60 13.69 9.62 8.40 9.19 8.10 39.30%
EY 7.52 7.94 7.31 10.39 11.91 10.89 12.34 -28.18%
DY 2.89 3.90 3.93 5.41 6.91 7.99 8.97 -53.10%
P/NAPS 1.82 1.76 1.81 1.48 1.16 1.14 1.09 40.87%

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