[PIE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.18%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 546,734 531,700 524,804 449,027 398,979 367,326 350,380 34.49%
PBT 48,107 50,890 54,080 49,230 51,091 46,128 44,044 6.05%
Tax -10,338 -10,924 -12,465 -11,199 -11,812 -10,859 -10,049 1.90%
NP 37,769 39,966 41,615 38,031 39,279 35,269 33,995 7.26%
-
NP to SH 37,769 39,966 41,615 38,031 39,279 35,269 33,995 7.26%
-
Tax Rate 21.49% 21.47% 23.05% 22.75% 23.12% 23.54% 22.82% -
Total Cost 508,965 491,734 483,189 410,996 359,700 332,057 316,385 37.25%
-
Net Worth 301,797 292,581 297,358 287,732 255,838 255,887 273,870 6.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 15,358 15,358 20,470 20,470 20,470 20,470 24,946 -27.60%
Div Payout % 40.66% 38.43% 49.19% 53.83% 52.12% 58.04% 73.38% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 301,797 292,581 297,358 287,732 255,838 255,887 273,870 6.68%
NOSH 76,793 76,793 63,948 63,940 63,959 63,971 63,988 12.91%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.91% 7.52% 7.93% 8.47% 9.84% 9.60% 9.70% -
ROE 12.51% 13.66% 13.99% 13.22% 15.35% 13.78% 12.41% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 711.96 692.38 820.67 702.26 623.80 574.20 547.57 19.10%
EPS 49.18 52.04 65.08 59.48 61.41 55.13 53.13 -5.01%
DPS 20.00 20.00 32.00 32.00 32.00 32.00 39.00 -35.90%
NAPS 3.93 3.81 4.65 4.50 4.00 4.00 4.28 -5.52%
Adjusted Per Share Value based on latest NOSH - 63,940
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 142.36 138.45 136.65 116.92 103.89 95.65 91.23 34.49%
EPS 9.83 10.41 10.84 9.90 10.23 9.18 8.85 7.24%
DPS 4.00 4.00 5.33 5.33 5.33 5.33 6.50 -27.62%
NAPS 0.7858 0.7618 0.7743 0.7492 0.6662 0.6663 0.7131 6.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.40 6.95 8.62 6.96 4.75 4.39 4.61 -
P/RPS 0.90 1.00 1.05 0.99 0.76 0.76 0.84 4.70%
P/EPS 13.01 13.35 13.25 11.70 7.73 7.96 8.68 30.93%
EY 7.68 7.49 7.55 8.55 12.93 12.56 11.52 -23.66%
DY 3.12 2.88 3.71 4.60 6.74 7.29 8.46 -48.54%
P/NAPS 1.63 1.82 1.85 1.55 1.19 1.10 1.08 31.54%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 15/08/14 23/05/14 28/02/14 08/11/13 16/08/13 23/05/13 -
Price 7.15 6.92 8.20 8.14 5.91 4.63 4.88 -
P/RPS 1.00 1.00 1.00 1.16 0.95 0.81 0.89 8.07%
P/EPS 14.54 13.30 12.60 13.69 9.62 8.40 9.19 35.74%
EY 6.88 7.52 7.94 7.31 10.39 11.91 10.89 -26.35%
DY 2.80 2.89 3.90 3.93 5.41 6.91 7.99 -50.26%
P/NAPS 1.82 1.82 1.76 1.81 1.48 1.16 1.14 36.55%

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