[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

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	546,734	531,700	524,804	449,027	398,979	367,326	350,380	34.49%
YoY %	2.83%	1.31%	16.88%	12.54%	8.62%	4.84%	-	-
Horiz. %	156.04%	151.75%	149.78%	128.15%	113.87%	104.84%	100.00%	-
PBT	48,107	50,890	54,080	49,230	51,091	46,128	44,044	6.05%
YoY %	-5.47%	-5.90%	9.85%	-3.64%	10.76%	4.73%	-	-
Horiz. %	109.22%	115.54%	122.79%	111.77%	116.00%	104.73%	100.00%	-
Tax	-10,338	-10,924	-12,465	-11,199	-11,812	-10,859	-10,049	1.90%
YoY %	5.36%	12.36%	-11.30%	5.19%	-8.78%	-8.06%	-	-
Horiz. %	102.88%	108.71%	124.04%	111.44%	117.54%	108.06%	100.00%	-
NP	37,769	39,966	41,615	38,031	39,279	35,269	33,995	7.26%
YoY %	-5.50%	-3.96%	9.42%	-3.18%	11.37%	3.75%	-	-
Horiz. %	111.10%	117.56%	122.42%	111.87%	115.54%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,769	39,966	41,615	38,031	39,279	35,269	33,995	7.26%
YoY %	-5.50%	-3.96%	9.42%	-3.18%	11.37%	3.75%	-	-
Horiz. %	111.10%	117.56%	122.42%	111.87%	115.54%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.49%	21.47%	23.05%	22.75%	23.12%	23.54%	22.82%	-
YoY %	0.09%	-6.85%	1.32%	-1.60%	-1.78%	3.16%	-	-
Horiz. %	94.17%	94.08%	101.01%	99.69%	101.31%	103.16%	100.00%	-
Total Cost	508,965	491,734	483,189	410,996	359,700	332,057	316,385	37.25%
YoY %	3.50%	1.77%	17.57%	14.26%	8.32%	4.95%	-	-
Horiz. %	160.87%	155.42%	152.72%	129.90%	113.69%	104.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,797	292,581	297,358	287,732	255,838	255,887	273,870	6.68%
YoY %	3.15%	-1.61%	3.35%	12.47%	-0.02%	-6.57%	-	-
Horiz. %	110.20%	106.83%	108.58%	105.06%	93.42%	93.43%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	15,358	15,358	20,470	20,470	20,470	20,470	24,946	-27.60%
YoY %	0.00%	-24.97%	0.00%	0.00%	0.00%	-17.94%	-	-
Horiz. %	61.56%	61.56%	82.06%	82.06%	82.06%	82.06%	100.00%	-
Div Payout %	40.66%	38.43%	49.19%	53.83%	52.12%	58.04%	73.38%	-
YoY %	5.80%	-21.87%	-8.62%	3.28%	-10.20%	-20.90%	-	-
Horiz. %	55.41%	52.37%	67.03%	73.36%	71.03%	79.10%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	301,797	292,581	297,358	287,732	255,838	255,887	273,870	6.68%
YoY %	3.15%	-1.61%	3.35%	12.47%	-0.02%	-6.57%	-	-
Horiz. %	110.20%	106.83%	108.58%	105.06%	93.42%	93.43%	100.00%	-
NOSH	76,793	76,793	63,948	63,940	63,959	63,971	63,988	12.91%
YoY %	0.00%	20.09%	0.01%	-0.03%	-0.02%	-0.03%	-	-
Horiz. %	120.01%	120.01%	99.94%	99.92%	99.95%	99.97%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	6.91%	7.52%	7.93%	8.47%	9.84%	9.60%	9.70%	-
YoY %	-8.11%	-5.17%	-6.38%	-13.92%	2.50%	-1.03%	-	-
Horiz. %	71.24%	77.53%	81.75%	87.32%	101.44%	98.97%	100.00%	-
ROE	12.51%	13.66%	13.99%	13.22%	15.35%	13.78%	12.41%	-
YoY %	-8.42%	-2.36%	5.82%	-13.88%	11.39%	11.04%	-	-
Horiz. %	100.81%	110.07%	112.73%	106.53%	123.69%	111.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	711.96	692.38	820.67	702.26	623.80	574.20	547.57	19.10%
YoY %	2.83%	-15.63%	16.86%	12.58%	8.64%	4.86%	-	-
Horiz. %	130.02%	126.45%	149.87%	128.25%	113.92%	104.86%	100.00%	-
EPS	49.18	52.04	65.08	59.48	61.41	55.13	53.13	-5.01%
YoY %	-5.50%	-20.04%	9.41%	-3.14%	11.39%	3.76%	-	-
Horiz. %	92.57%	97.95%	122.49%	111.95%	115.58%	103.76%	100.00%	-
DPS	20.00	20.00	32.00	32.00	32.00	32.00	39.00	-35.90%
YoY %	0.00%	-37.50%	0.00%	0.00%	0.00%	-17.95%	-	-
Horiz. %	51.28%	51.28%	82.05%	82.05%	82.05%	82.05%	100.00%	-
NAPS	3.93	3.81	4.65	4.50	4.00	4.00	4.28	-5.52%
YoY %	3.15%	-18.06%	3.33%	12.50%	0.00%	-6.54%	-	-
Horiz. %	91.82%	89.02%	108.64%	105.14%	93.46%	93.46%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 63,940
RPS	138.60	134.79	133.04	113.83	101.14	93.12	88.82	34.49%
YoY %	2.83%	1.32%	16.88%	12.55%	8.61%	4.84%	-	-
Horiz. %	156.05%	151.76%	149.79%	128.16%	113.87%	104.84%	100.00%	-
EPS	9.57	10.13	10.55	9.64	9.96	8.94	8.62	7.21%
YoY %	-5.53%	-3.98%	9.44%	-3.21%	11.41%	3.71%	-	-
Horiz. %	111.02%	117.52%	122.39%	111.83%	115.55%	103.71%	100.00%	-
DPS	3.89	3.89	5.19	5.19	5.19	5.19	6.32	-27.62%
YoY %	0.00%	-25.05%	0.00%	0.00%	0.00%	-17.88%	-	-
Horiz. %	61.55%	61.55%	82.12%	82.12%	82.12%	82.12%	100.00%	-
NAPS	0.7651	0.7417	0.7538	0.7294	0.6486	0.6487	0.6943	6.68%
YoY %	3.15%	-1.61%	3.35%	12.46%	-0.02%	-6.57%	-	-
Horiz. %	110.20%	106.83%	108.57%	105.06%	93.42%	93.43%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-10.00%	-4.76%	6.06%	30.26%	0.00%	-9.52%	-	-
Horiz. %	107.14%	119.05%	125.00%	117.86%	90.48%	90.48%	100.00%	-
P/EPS	13.01	13.35	13.25	11.70	7.73	7.96	8.68	30.93%
YoY %	-2.55%	0.75%	13.25%	51.36%	-2.89%	-8.29%	-	-
Horiz. %	149.88%	153.80%	152.65%	134.79%	89.06%	91.71%	100.00%	-
EY	7.68	7.49	7.55	8.55	12.93	12.56	11.52	-23.66%
YoY %	2.54%	-0.79%	-11.70%	-33.87%	2.95%	9.03%	-	-
Horiz. %	66.67%	65.02%	65.54%	74.22%	112.24%	109.03%	100.00%	-
DY	3.12	2.88	3.71	4.60	6.74	7.29	8.46	-48.54%
YoY %	8.33%	-22.37%	-19.35%	-31.75%	-7.54%	-13.83%	-	-
Horiz. %	36.88%	34.04%	43.85%	54.37%	79.67%	86.17%	100.00%	-
P/NAPS	1.63	1.82	1.85	1.55	1.19	1.10	1.08	31.54%
YoY %	-10.44%	-1.62%	19.35%	30.25%	8.18%	1.85%	-	-
Horiz. %	150.93%	168.52%	171.30%	143.52%	110.19%	101.85%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	0.00%	0.00%	-13.79%	22.11%	17.28%	-8.99%	-	-
Horiz. %	112.36%	112.36%	112.36%	130.34%	106.74%	91.01%	100.00%	-
P/EPS	14.54	13.30	12.60	13.69	9.62	8.40	9.19	35.74%
YoY %	9.32%	5.56%	-7.96%	42.31%	14.52%	-8.60%	-	-
Horiz. %	158.22%	144.72%	137.11%	148.97%	104.68%	91.40%	100.00%	-
EY	6.88	7.52	7.94	7.31	10.39	11.91	10.89	-26.35%
YoY %	-8.51%	-5.29%	8.62%	-29.64%	-12.76%	9.37%	-	-
Horiz. %	63.18%	69.05%	72.91%	67.13%	95.41%	109.37%	100.00%	-
DY	2.80	2.89	3.90	3.93	5.41	6.91	7.99	-50.26%
YoY %	-3.11%	-25.90%	-0.76%	-27.36%	-21.71%	-13.52%	-	-
Horiz. %	35.04%	36.17%	48.81%	49.19%	67.71%	86.48%	100.00%	-
P/NAPS	1.82	1.82	1.76	1.81	1.48	1.16	1.14	36.55%
YoY %	0.00%	3.41%	-2.76%	22.30%	27.59%	1.75%	-	-
Horiz. %	159.65%	159.65%	154.39%	158.77%	129.82%	101.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos