[PIE] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.76%
YoY- 24.36%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 670,430 670,899 662,241 557,665 536,555 515,428 561,728 12.52%
PBT 64,166 70,200 79,956 62,755 55,278 51,321 50,775 16.90%
Tax -18,137 -20,755 -22,365 -15,786 -13,990 -11,679 -12,264 29.83%
NP 46,029 49,445 57,591 46,969 41,288 39,642 38,511 12.63%
-
NP to SH 46,029 49,445 57,591 46,969 41,288 39,642 38,511 12.63%
-
Tax Rate 28.27% 29.57% 27.97% 25.15% 25.31% 22.76% 24.15% -
Total Cost 624,401 621,454 604,650 510,696 495,267 475,786 523,217 12.52%
-
Net Worth 307,232 280,533 71,740 307,304 307,256 331,685 307,237 -0.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 5,376 19,203 19,203 19,203 19,203 15,358 15,358 -50.36%
Div Payout % 11.68% 38.84% 33.34% 40.89% 46.51% 38.74% 39.88% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 307,232 280,533 71,740 307,304 307,256 331,685 307,237 -0.00%
NOSH 76,808 70,133 76,320 76,826 76,814 76,779 76,809 -0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.87% 7.37% 8.70% 8.42% 7.70% 7.69% 6.86% -
ROE 14.98% 17.63% 80.28% 15.28% 13.44% 11.95% 12.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 872.86 956.61 867.72 725.88 698.51 671.31 731.33 12.52%
EPS 59.93 70.50 75.46 61.14 53.75 51.63 50.14 12.63%
DPS 7.00 27.38 25.00 25.00 25.00 20.00 20.00 -50.36%
NAPS 4.00 4.00 0.94 4.00 4.00 4.32 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 76,826
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 169.96 170.08 167.88 141.37 136.02 130.67 142.40 12.53%
EPS 11.67 12.53 14.60 11.91 10.47 10.05 9.76 12.66%
DPS 1.36 4.87 4.87 4.87 4.87 3.89 3.89 -50.40%
NAPS 0.7789 0.7112 0.1819 0.779 0.7789 0.8409 0.7789 0.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 12.50 13.50 10.70 6.49 5.53 6.68 5.88 -
P/RPS 1.43 1.41 1.23 0.89 0.79 1.00 0.80 47.33%
P/EPS 20.86 19.15 14.18 10.62 10.29 12.94 11.73 46.83%
EY 4.79 5.22 7.05 9.42 9.72 7.73 8.53 -31.95%
DY 0.56 2.03 2.34 3.85 4.52 2.99 3.40 -69.98%
P/NAPS 3.13 3.38 11.38 1.62 1.38 1.55 1.47 65.58%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 27/02/15 -
Price 2.37 13.14 11.06 8.59 5.95 6.68 7.02 -
P/RPS 0.27 1.37 1.27 1.18 0.85 1.00 0.96 -57.10%
P/EPS 3.95 18.64 14.66 14.05 11.07 12.94 14.00 -57.01%
EY 25.29 5.37 6.82 7.12 9.03 7.73 7.14 132.54%
DY 2.95 2.08 2.26 2.91 4.20 2.99 2.85 2.32%
P/NAPS 0.59 3.29 11.77 2.15 1.49 1.55 1.76 -51.77%

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