[PIE] YoY Annual (Unaudited) 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
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 579,285 662,241 561,727 449,027 348,816 349,650 287,203 12.39%
PBT 45,732 79,956 50,773 49,231 44,215 46,202 31,132 6.61%
Tax -9,666 -22,366 -12,263 -11,199 -9,866 -8,975 -5,469 9.94%
NP 36,066 57,590 38,510 38,032 34,349 37,227 25,663 5.83%
-
NP to SH 36,066 57,590 38,510 38,032 34,349 37,227 25,663 5.83%
-
Tax Rate 21.14% 27.97% 24.15% 22.75% 22.31% 19.43% 17.57% -
Total Cost 543,219 604,651 523,217 410,995 314,467 312,423 261,540 12.94%
-
Net Worth 372,520 72,009 317,853 287,830 265,503 248,898 233,590 8.08%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 134,414 19,151 15,355 20,467 24,950 22,394 22,399 34.76%
Div Payout % 372.69% 33.26% 39.87% 53.82% 72.64% 60.16% 87.28% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 372,520 72,009 317,853 287,830 265,503 248,898 233,590 8.08%
NOSH 384,042 76,606 76,776 63,962 63,976 63,984 63,997 34.76%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.23% 8.70% 6.86% 8.47% 9.85% 10.65% 8.94% -
ROE 9.68% 79.98% 12.12% 13.21% 12.94% 14.96% 10.99% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 150.84 864.47 731.64 702.02 545.22 546.46 448.77 -16.60%
EPS 9.39 15.00 50.00 59.46 53.69 58.19 40.10 -21.47%
DPS 35.00 25.00 20.00 32.00 39.00 35.00 35.00 0.00%
NAPS 0.97 0.94 4.14 4.50 4.15 3.89 3.65 -19.80%
Adjusted Per Share Value based on latest NOSH - 63,940
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 150.84 172.44 146.27 116.92 90.83 91.04 74.78 12.39%
EPS 9.39 15.00 10.03 9.90 8.94 9.69 6.68 5.83%
DPS 35.00 4.99 4.00 5.33 6.50 5.83 5.83 34.77%
NAPS 0.97 0.1875 0.8277 0.7495 0.6913 0.6481 0.6082 8.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.68 10.70 5.88 6.96 4.32 3.92 3.95 -
P/RPS 1.11 1.24 0.80 0.99 0.79 0.72 0.88 3.94%
P/EPS 17.89 14.23 11.72 11.71 8.05 6.74 9.85 10.44%
EY 5.59 7.03 8.53 8.54 12.43 14.84 10.15 -9.45%
DY 20.83 2.34 3.40 4.60 9.03 8.93 8.86 15.29%
P/NAPS 1.73 11.38 1.42 1.55 1.04 1.01 1.08 8.16%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 22/02/13 24/02/12 28/02/11 -
Price 1.98 11.06 7.02 8.14 4.35 4.22 3.87 -
P/RPS 1.31 1.28 0.96 1.16 0.80 0.77 0.86 7.25%
P/EPS 21.08 14.71 14.00 13.69 8.10 7.25 9.65 13.89%
EY 4.74 6.80 7.15 7.30 12.34 13.79 10.36 -12.20%
DY 17.68 2.26 2.85 3.93 8.97 8.29 9.04 11.81%
P/NAPS 2.04 11.77 1.70 1.81 1.05 1.08 1.06 11.51%

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