[PIE] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -14.14%
YoY- 24.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 579,286 648,049 670,430 670,899 662,241 557,665 536,555 5.21%
PBT 45,732 52,249 64,166 70,200 79,956 62,755 55,278 -11.82%
Tax -9,666 -15,590 -18,137 -20,755 -22,365 -15,786 -13,990 -21.75%
NP 36,066 36,659 46,029 49,445 57,591 46,969 41,288 -8.58%
-
NP to SH 36,066 36,659 46,029 49,445 57,591 46,969 41,288 -8.58%
-
Tax Rate 21.14% 29.84% 28.27% 29.57% 27.97% 25.15% 25.31% -
Total Cost 543,220 611,390 624,401 621,454 604,650 510,696 495,267 6.32%
-
Net Worth 372,520 349,478 307,232 280,533 71,740 307,304 307,256 13.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,376 5,376 5,376 19,203 19,203 19,203 19,203 -57.03%
Div Payout % 14.91% 14.67% 11.68% 38.84% 33.34% 40.89% 46.51% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 372,520 349,478 307,232 280,533 71,740 307,304 307,256 13.63%
NOSH 384,042 384,042 76,808 70,133 76,320 76,826 76,814 190.96%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.23% 5.66% 6.87% 7.37% 8.70% 8.42% 7.70% -
ROE 9.68% 10.49% 14.98% 17.63% 80.28% 15.28% 13.44% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 150.84 168.74 872.86 956.61 867.72 725.88 698.51 -63.83%
EPS 9.39 9.55 59.93 70.50 75.46 61.14 53.75 -68.58%
DPS 1.40 1.40 7.00 27.38 25.00 25.00 25.00 -85.23%
NAPS 0.97 0.91 4.00 4.00 0.94 4.00 4.00 -60.94%
Adjusted Per Share Value based on latest NOSH - 70,133
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 146.85 164.29 169.96 170.08 167.88 141.37 136.02 5.21%
EPS 9.14 9.29 11.67 12.53 14.60 11.91 10.47 -8.62%
DPS 1.36 1.36 1.36 4.87 4.87 4.87 4.87 -57.11%
NAPS 0.9444 0.886 0.7789 0.7112 0.1819 0.779 0.7789 13.63%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.68 1.84 12.50 13.50 10.70 6.49 5.53 -
P/RPS 1.11 1.09 1.43 1.41 1.23 0.89 0.79 25.31%
P/EPS 17.89 19.28 20.86 19.15 14.18 10.62 10.29 44.34%
EY 5.59 5.19 4.79 5.22 7.05 9.42 9.72 -30.72%
DY 0.83 0.76 0.56 2.03 2.34 3.85 4.52 -67.52%
P/NAPS 1.73 2.02 3.13 3.38 11.38 1.62 1.38 16.18%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 07/11/16 08/08/16 27/05/16 29/02/16 16/11/15 27/08/15 -
Price 1.98 1.88 2.37 13.14 11.06 8.59 5.95 -
P/RPS 1.31 1.11 0.27 1.37 1.27 1.18 0.85 33.24%
P/EPS 21.08 19.69 3.95 18.64 14.66 14.05 11.07 53.33%
EY 4.74 5.08 25.29 5.37 6.82 7.12 9.03 -34.80%
DY 0.71 0.74 2.95 2.08 2.26 2.91 4.20 -69.26%
P/NAPS 2.04 2.07 0.59 3.29 11.77 2.15 1.49 23.18%

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