[PIE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -20.36%
YoY- -21.95%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 661,613 621,431 579,286 648,049 670,430 670,899 662,241 -0.06%
PBT 65,091 59,201 45,732 52,249 64,166 70,200 79,956 -12.82%
Tax -14,584 -13,653 -9,666 -15,590 -18,137 -20,755 -22,365 -24.82%
NP 50,507 45,548 36,066 36,659 46,029 49,445 57,591 -8.38%
-
NP to SH 50,507 45,548 36,066 36,659 46,029 49,445 57,591 -8.38%
-
Tax Rate 22.41% 23.06% 21.14% 29.84% 28.27% 29.57% 27.97% -
Total Cost 611,106 575,883 543,220 611,390 624,401 621,454 604,650 0.71%
-
Net Worth 376,361 387,882 372,520 349,478 307,232 280,533 71,740 202.22%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 19,202 5,376 5,376 5,376 5,376 19,203 19,203 -0.00%
Div Payout % 38.02% 11.80% 14.91% 14.67% 11.68% 38.84% 33.34% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 376,361 387,882 372,520 349,478 307,232 280,533 71,740 202.22%
NOSH 384,042 384,042 384,042 384,042 76,808 70,133 76,320 193.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.63% 7.33% 6.23% 5.66% 6.87% 7.37% 8.70% -
ROE 13.42% 11.74% 9.68% 10.49% 14.98% 17.63% 80.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 172.28 161.81 150.84 168.74 872.86 956.61 867.72 -66.00%
EPS 13.15 11.86 9.39 9.55 59.93 70.50 75.46 -68.83%
DPS 5.00 1.40 1.40 1.40 7.00 27.38 25.00 -65.83%
NAPS 0.98 1.01 0.97 0.91 4.00 4.00 0.94 2.81%
Adjusted Per Share Value based on latest NOSH - 384,041
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 172.28 161.81 150.84 168.74 174.57 174.69 172.44 -0.06%
EPS 13.15 11.86 9.39 9.55 11.99 12.87 15.00 -8.40%
DPS 5.00 1.40 1.40 1.40 1.40 5.00 5.00 0.00%
NAPS 0.98 1.01 0.97 0.91 0.80 0.7305 0.1868 202.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.33 2.29 1.68 1.84 12.50 13.50 10.70 -
P/RPS 1.35 1.42 1.11 1.09 1.43 1.41 1.23 6.40%
P/EPS 17.72 19.31 17.89 19.28 20.86 19.15 14.18 16.03%
EY 5.64 5.18 5.59 5.19 4.79 5.22 7.05 -13.83%
DY 2.15 0.61 0.83 0.76 0.56 2.03 2.34 -5.49%
P/NAPS 2.38 2.27 1.73 2.02 3.13 3.38 11.38 -64.80%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 -
Price 2.26 2.34 1.98 1.88 2.37 13.14 11.06 -
P/RPS 1.31 1.45 1.31 1.11 0.27 1.37 1.27 2.09%
P/EPS 17.18 19.73 21.08 19.69 3.95 18.64 14.66 11.16%
EY 5.82 5.07 4.74 5.08 25.29 5.37 6.82 -10.03%
DY 2.21 0.60 0.71 0.74 2.95 2.08 2.26 -1.48%
P/NAPS 2.31 2.32 2.04 2.07 0.59 3.29 11.77 -66.26%

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