[PIE] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 22.61%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 648,049 670,430 670,899 662,241 557,665 536,555 515,428 16.44%
PBT 52,249 64,166 70,200 79,956 62,755 55,278 51,321 1.19%
Tax -15,590 -18,137 -20,755 -22,365 -15,786 -13,990 -11,679 21.17%
NP 36,659 46,029 49,445 57,591 46,969 41,288 39,642 -5.06%
-
NP to SH 36,659 46,029 49,445 57,591 46,969 41,288 39,642 -5.06%
-
Tax Rate 29.84% 28.27% 29.57% 27.97% 25.15% 25.31% 22.76% -
Total Cost 611,390 624,401 621,454 604,650 510,696 495,267 475,786 18.14%
-
Net Worth 349,478 307,232 280,533 71,740 307,304 307,256 331,685 3.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,376 5,376 19,203 19,203 19,203 19,203 15,358 -50.23%
Div Payout % 14.67% 11.68% 38.84% 33.34% 40.89% 46.51% 38.74% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 349,478 307,232 280,533 71,740 307,304 307,256 331,685 3.53%
NOSH 384,042 76,808 70,133 76,320 76,826 76,814 76,779 191.62%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.66% 6.87% 7.37% 8.70% 8.42% 7.70% 7.69% -
ROE 10.49% 14.98% 17.63% 80.28% 15.28% 13.44% 11.95% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 168.74 872.86 956.61 867.72 725.88 698.51 671.31 -60.07%
EPS 9.55 59.93 70.50 75.46 61.14 53.75 51.63 -67.43%
DPS 1.40 7.00 27.38 25.00 25.00 25.00 20.00 -82.93%
NAPS 0.91 4.00 4.00 0.94 4.00 4.00 4.32 -64.49%
Adjusted Per Share Value based on latest NOSH - 76,320
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 164.29 169.96 170.08 167.88 141.37 136.02 130.67 16.44%
EPS 9.29 11.67 12.53 14.60 11.91 10.47 10.05 -5.09%
DPS 1.36 1.36 4.87 4.87 4.87 4.87 3.89 -50.27%
NAPS 0.886 0.7789 0.7112 0.1819 0.779 0.7789 0.8409 3.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.84 12.50 13.50 10.70 6.49 5.53 6.68 -
P/RPS 1.09 1.43 1.41 1.23 0.89 0.79 1.00 5.89%
P/EPS 19.28 20.86 19.15 14.18 10.62 10.29 12.94 30.35%
EY 5.19 4.79 5.22 7.05 9.42 9.72 7.73 -23.26%
DY 0.76 0.56 2.03 2.34 3.85 4.52 2.99 -59.77%
P/NAPS 2.02 3.13 3.38 11.38 1.62 1.38 1.55 19.25%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 25/05/15 -
Price 1.88 2.37 13.14 11.06 8.59 5.95 6.68 -
P/RPS 1.11 0.27 1.37 1.27 1.18 0.85 1.00 7.18%
P/EPS 19.69 3.95 18.64 14.66 14.05 11.07 12.94 32.19%
EY 5.08 25.29 5.37 6.82 7.12 9.03 7.73 -24.35%
DY 0.74 2.95 2.08 2.26 2.91 4.20 2.99 -60.48%
P/NAPS 2.07 0.59 3.29 11.77 2.15 1.49 1.55 21.20%

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