[PIE] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 26.29%
YoY- -7.88%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 679,283 689,513 661,613 621,431 579,286 648,049 670,430 0.87%
PBT 63,443 61,515 65,091 59,201 45,732 52,249 64,166 -0.75%
Tax -15,432 -13,739 -14,584 -13,653 -9,666 -15,590 -18,137 -10.18%
NP 48,011 47,776 50,507 45,548 36,066 36,659 46,029 2.84%
-
NP to SH 48,011 47,776 50,507 45,548 36,066 36,659 46,029 2.84%
-
Tax Rate 24.32% 22.33% 22.41% 23.06% 21.14% 29.84% 28.27% -
Total Cost 631,272 641,737 611,106 575,883 543,220 611,390 624,401 0.73%
-
Net Worth 403,244 380,201 376,361 387,882 372,520 349,478 307,232 19.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,202 19,202 19,202 5,376 5,376 5,376 5,376 133.12%
Div Payout % 40.00% 40.19% 38.02% 11.80% 14.91% 14.67% 11.68% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 403,244 380,201 376,361 387,882 372,520 349,478 307,232 19.81%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 76,808 191.54%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.07% 6.93% 7.63% 7.33% 6.23% 5.66% 6.87% -
ROE 11.91% 12.57% 13.42% 11.74% 9.68% 10.49% 14.98% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 176.88 179.54 172.28 161.81 150.84 168.74 872.86 -65.39%
EPS 12.50 12.44 13.15 11.86 9.39 9.55 59.93 -64.72%
DPS 5.00 5.00 5.00 1.40 1.40 1.40 7.00 -20.04%
NAPS 1.05 0.99 0.98 1.01 0.97 0.91 4.00 -58.90%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 172.20 174.80 167.72 157.54 146.85 164.29 169.96 0.87%
EPS 12.17 12.11 12.80 11.55 9.14 9.29 11.67 2.82%
DPS 4.87 4.87 4.87 1.36 1.36 1.36 1.36 133.51%
NAPS 1.0223 0.9638 0.9541 0.9833 0.9444 0.886 0.7789 19.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.95 2.23 2.33 2.29 1.68 1.84 12.50 -
P/RPS 1.10 1.24 1.35 1.42 1.11 1.09 1.43 -16.00%
P/EPS 15.60 17.93 17.72 19.31 17.89 19.28 20.86 -17.56%
EY 6.41 5.58 5.64 5.18 5.59 5.19 4.79 21.37%
DY 2.56 2.24 2.15 0.61 0.83 0.76 0.56 174.68%
P/NAPS 1.86 2.25 2.38 2.27 1.73 2.02 3.13 -29.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 06/11/17 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 -
Price 1.69 2.05 2.26 2.34 1.98 1.88 2.37 -
P/RPS 0.96 1.14 1.31 1.45 1.31 1.11 0.27 132.41%
P/EPS 13.52 16.48 17.18 19.73 21.08 19.69 3.95 126.61%
EY 7.40 6.07 5.82 5.07 4.74 5.08 25.29 -55.82%
DY 2.96 2.44 2.21 0.60 0.71 0.74 2.95 0.22%
P/NAPS 1.61 2.07 2.31 2.32 2.04 2.07 0.59 94.91%

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