[PIE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.03%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 449,027 398,979 367,326 350,380 348,816 345,124 354,891 16.93%
PBT 49,230 51,091 46,128 44,044 44,215 44,597 47,265 2.74%
Tax -11,199 -11,812 -10,859 -10,049 -9,866 -8,962 -9,268 13.40%
NP 38,031 39,279 35,269 33,995 34,349 35,635 37,997 0.05%
-
NP to SH 38,031 39,279 35,269 33,995 34,349 35,635 37,997 0.05%
-
Tax Rate 22.75% 23.12% 23.54% 22.82% 22.31% 20.10% 19.61% -
Total Cost 410,996 359,700 332,057 316,385 314,467 309,489 316,894 18.87%
-
Net Worth 287,732 255,838 255,887 273,870 255,880 257,129 251,380 9.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 20,470 20,470 20,470 24,946 24,946 24,946 24,946 -12.31%
Div Payout % 53.83% 52.12% 58.04% 73.38% 72.63% 70.00% 65.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 287,732 255,838 255,887 273,870 255,880 257,129 251,380 9.39%
NOSH 63,940 63,959 63,971 63,988 63,970 63,962 63,964 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.47% 9.84% 9.60% 9.70% 9.85% 10.33% 10.71% -
ROE 13.22% 15.35% 13.78% 12.41% 13.42% 13.86% 15.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 702.26 623.80 574.20 547.57 545.28 539.57 554.83 16.96%
EPS 59.48 61.41 55.13 53.13 53.70 55.71 59.40 0.08%
DPS 32.00 32.00 32.00 39.00 39.00 39.00 39.00 -12.32%
NAPS 4.50 4.00 4.00 4.28 4.00 4.02 3.93 9.42%
Adjusted Per Share Value based on latest NOSH - 63,988
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.92 103.89 95.65 91.23 90.83 89.87 92.41 16.93%
EPS 9.90 10.23 9.18 8.85 8.94 9.28 9.89 0.06%
DPS 5.33 5.33 5.33 6.50 6.50 6.50 6.50 -12.36%
NAPS 0.7492 0.6662 0.6663 0.7131 0.6663 0.6695 0.6546 9.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.96 4.75 4.39 4.61 4.32 4.45 4.32 -
P/RPS 0.99 0.76 0.76 0.84 0.79 0.82 0.78 17.17%
P/EPS 11.70 7.73 7.96 8.68 8.05 7.99 7.27 37.21%
EY 8.55 12.93 12.56 11.52 12.43 12.52 13.75 -27.08%
DY 4.60 6.74 7.29 8.46 9.03 8.76 9.03 -36.13%
P/NAPS 1.55 1.19 1.10 1.08 1.08 1.11 1.10 25.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 08/11/13 16/08/13 23/05/13 22/02/13 09/11/12 10/08/12 -
Price 8.14 5.91 4.63 4.88 4.35 4.48 4.42 -
P/RPS 1.16 0.95 0.81 0.89 0.80 0.83 0.80 28.02%
P/EPS 13.69 9.62 8.40 9.19 8.10 8.04 7.44 49.99%
EY 7.31 10.39 11.91 10.89 12.34 12.44 13.44 -33.29%
DY 3.93 5.41 6.91 7.99 8.97 8.71 8.82 -41.57%
P/NAPS 1.81 1.48 1.16 1.14 1.09 1.11 1.12 37.59%

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