[PIE] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

10-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 20.28%

YoY- 5.76%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	494,844	545,190	379,844	342,824	332,342	283,490	197,086	16.57%
YoY %	-9.23%	43.53%	10.80%	3.15%	17.23%	43.84%	-	-
Horiz. %	251.08%	276.63%	192.73%	173.95%	168.63%	143.84%	100.00%	-
PBT	52,814	43,806	40,488	36,662	34,538	28,588	30,888	9.34%
YoY %	20.56%	8.20%	10.44%	6.15%	20.81%	-7.45%	-	-
Horiz. %	170.99%	141.82%	131.08%	118.69%	111.82%	92.55%	100.00%	-
Tax	-13,218	-9,766	-10,316	-8,328	-7,746	-6,082	-5,904	14.36%
YoY %	-35.35%	5.33%	-23.87%	-7.51%	-27.36%	-3.01%	-	-
Horiz. %	223.88%	165.41%	174.73%	141.06%	131.20%	103.01%	100.00%	-
NP	39,596	34,040	30,172	28,334	26,792	22,506	24,984	7.97%
YoY %	16.32%	12.82%	6.49%	5.76%	19.04%	-9.92%	-	-
Horiz. %	158.49%	136.25%	120.77%	113.41%	107.24%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,596	34,040	30,172	28,334	26,792	22,506	24,984	7.97%
YoY %	16.32%	12.82%	6.49%	5.76%	19.04%	-9.92%	-	-
Horiz. %	158.49%	136.25%	120.77%	113.41%	107.24%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	22.29%	25.48%	22.72%	22.43%	21.27%	19.11%	-
YoY %	12.29%	-12.52%	12.15%	1.29%	5.45%	11.30%	-	-
Horiz. %	130.98%	116.64%	133.33%	118.89%	117.37%	111.30%	100.00%	-
Total Cost	455,248	511,150	349,672	314,490	305,550	260,984	172,102	17.59%
YoY %	-10.94%	46.18%	11.19%	2.93%	17.08%	51.64%	-	-
Horiz. %	264.52%	297.00%	203.18%	182.73%	177.54%	151.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,007	292,363	266,148	251,473	228,462	216,354	208,626	7.44%
YoY %	9.80%	9.85%	5.84%	10.07%	5.60%	3.70%	-	-
Horiz. %	153.87%	140.14%	127.57%	120.54%	109.51%	103.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	38,397	30,694	40,945	49,910	44,796	44,807	44,797	-2.53%
YoY %	25.10%	-25.04%	-17.96%	11.42%	-0.02%	0.02%	-	-
Horiz. %	85.71%	68.52%	91.40%	111.41%	100.00%	100.02%	100.00%	-
Div Payout %	96.97%	90.17%	135.71%	176.15%	167.20%	199.09%	179.30%	-
YoY %	7.54%	-33.56%	-22.96%	5.35%	-16.02%	11.04%	-	-
Horiz. %	54.08%	50.29%	75.69%	98.24%	93.25%	111.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	321,007	292,363	266,148	251,473	228,462	216,354	208,626	7.44%
YoY %	9.80%	9.85%	5.84%	10.07%	5.60%	3.70%	-	-
Horiz. %	153.87%	140.14%	127.57%	120.54%	109.51%	103.70%	100.00%	-
NOSH	76,795	76,735	63,977	63,988	63,995	64,010	63,995	3.08%
YoY %	0.08%	19.94%	-0.02%	-0.01%	-0.02%	0.02%	-	-
Horiz. %	120.00%	119.91%	99.97%	99.99%	100.00%	100.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.00%	6.24%	7.94%	8.26%	8.06%	7.94%	12.68%	-
YoY %	28.21%	-21.41%	-3.87%	2.48%	1.51%	-37.38%	-	-
Horiz. %	63.09%	49.21%	62.62%	65.14%	63.56%	62.62%	100.00%	-
ROE	12.33%	11.64%	11.34%	11.27%	11.73%	10.40%	11.98%	-
YoY %	5.93%	2.65%	0.62%	-3.92%	12.79%	-13.19%	-	-
Horiz. %	102.92%	97.16%	94.66%	94.07%	97.91%	86.81%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	644.36	710.48	593.71	535.76	519.32	442.88	307.97	13.08%
YoY %	-9.31%	19.67%	10.82%	3.17%	17.26%	43.81%	-	-
Horiz. %	209.23%	230.70%	192.78%	173.96%	168.63%	143.81%	100.00%	-
EPS	51.56	44.36	47.16	44.28	41.88	35.16	39.04	4.74%
YoY %	16.23%	-5.94%	6.50%	5.73%	19.11%	-9.94%	-	-
Horiz. %	132.07%	113.63%	120.80%	113.42%	107.27%	90.06%	100.00%	-
DPS	50.00	40.00	64.00	78.00	70.00	70.00	70.00	-5.45%
YoY %	25.00%	-37.50%	-17.95%	11.43%	0.00%	0.00%	-	-
Horiz. %	71.43%	57.14%	91.43%	111.43%	100.00%	100.00%	100.00%	-
NAPS	4.18	3.81	4.16	3.93	3.57	3.38	3.26	4.22%
YoY %	9.71%	-8.41%	5.85%	10.08%	5.62%	3.68%	-	-
Horiz. %	128.22%	116.87%	127.61%	120.55%	109.51%	103.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 63,964
RPS	128.85	141.96	98.91	89.27	86.54	73.82	51.32	16.57%
YoY %	-9.23%	43.52%	10.80%	3.15%	17.23%	43.84%	-	-
Horiz. %	251.07%	276.62%	192.73%	173.95%	168.63%	143.84%	100.00%	-
EPS	10.31	8.86	7.86	7.38	6.98	5.86	6.51	7.96%
YoY %	16.37%	12.72%	6.50%	5.73%	19.11%	-9.98%	-	-
Horiz. %	158.37%	136.10%	120.74%	113.36%	107.22%	90.02%	100.00%	-
DPS	10.00	7.99	10.66	13.00	11.66	11.67	11.66	-2.52%
YoY %	25.16%	-25.05%	-18.00%	11.49%	-0.09%	0.09%	-	-
Horiz. %	85.76%	68.52%	91.42%	111.49%	100.00%	100.09%	100.00%	-
NAPS	0.8359	0.7613	0.693	0.6548	0.5949	0.5634	0.5432	7.44%
YoY %	9.80%	9.86%	5.83%	10.07%	5.59%	3.72%	-	-
Horiz. %	153.88%	140.15%	127.58%	120.54%	109.52%	103.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	5.53	6.95	4.39	4.32	3.79	4.11	4.04	-
P/RPS	0.86	0.98	0.74	0.81	0.73	0.93	1.31	-6.77%
YoY %	-12.24%	32.43%	-8.64%	10.96%	-21.51%	-29.01%	-	-
Horiz. %	65.65%	74.81%	56.49%	61.83%	55.73%	70.99%	100.00%	-
P/EPS	10.73	15.67	9.31	9.76	9.05	11.69	10.35	0.60%
YoY %	-31.53%	68.31%	-4.61%	7.85%	-22.58%	12.95%	-	-
Horiz. %	103.67%	151.40%	89.95%	94.30%	87.44%	112.95%	100.00%	-
EY	9.32	6.38	10.74	10.25	11.05	8.55	9.66	-0.59%
YoY %	46.08%	-40.60%	4.78%	-7.24%	29.24%	-11.49%	-	-
Horiz. %	96.48%	66.05%	111.18%	106.11%	114.39%	88.51%	100.00%	-
DY	9.04	5.76	14.58	18.06	18.47	17.03	17.33	-10.27%
YoY %	56.94%	-60.49%	-19.27%	-2.22%	8.46%	-1.73%	-	-
Horiz. %	52.16%	33.24%	84.13%	104.21%	106.58%	98.27%	100.00%	-
P/NAPS	1.32	1.82	1.06	1.10	1.06	1.22	1.24	1.04%
YoY %	-27.47%	71.70%	-3.64%	3.77%	-13.11%	-1.61%	-	-
Horiz. %	106.45%	146.77%	85.48%	88.71%	85.48%	98.39%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	15/08/14	16/08/13	10/08/12	05/08/11	06/08/10	10/08/09	-
Price	5.95	6.92	4.63	4.42	3.75	4.16	4.24	-
P/RPS	0.92	0.97	0.78	0.82	0.72	0.94	1.38	-6.53%
YoY %	-5.15%	24.36%	-4.88%	13.89%	-23.40%	-31.88%	-	-
Horiz. %	66.67%	70.29%	56.52%	59.42%	52.17%	68.12%	100.00%	-
P/EPS	11.54	15.60	9.82	9.98	8.96	11.83	10.86	1.01%
YoY %	-26.03%	58.86%	-1.60%	11.38%	-24.26%	8.93%	-	-
Horiz. %	106.26%	143.65%	90.42%	91.90%	82.50%	108.93%	100.00%	-
EY	8.67	6.41	10.19	10.02	11.16	8.45	9.21	-1.00%
YoY %	35.26%	-37.10%	1.70%	-10.22%	32.07%	-8.25%	-	-
Horiz. %	94.14%	69.60%	110.64%	108.79%	121.17%	91.75%	100.00%	-
DY	8.40	5.78	13.82	17.65	18.67	16.83	16.51	-10.64%
YoY %	45.33%	-58.18%	-21.70%	-5.46%	10.93%	1.94%	-	-
Horiz. %	50.88%	35.01%	83.71%	106.90%	113.08%	101.94%	100.00%	-
P/NAPS	1.42	1.82	1.11	1.12	1.05	1.23	1.30	1.48%
YoY %	-21.98%	63.96%	-0.89%	6.67%	-14.63%	-5.38%	-	-
Horiz. %	109.23%	140.00%	85.38%	86.15%	80.77%	94.62%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 11:30:00

EMA 5

30 Mins

SELL

2024-05-15 10:00:00

EMA 5

10 Mins

SELL

2024-05-15 09:55:00

EMA 5

5 Mins

SELL

2024-05-15 09:40:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

611

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

530

PTRANS

PERAK TRANSIT BERHAD

512

HLIND

HONG LEONG INDUSTRIES BHD

488

GENTING

GENTING BHD

439

SENDAI

EVERSENDAI CORPORATION BERHAD

420

HARTA

HARTALEGA HOLDINGS BHD

417

YTL

YTL CORPORATION BHD

400

Daily Stocks

TOPGLOV

1.21

+0.25

369,079,300

SUPERMX

1.03

+0.165

210,467,300

CAREPLS

0.375

+0.07

178,326,300

SINKUNG

0.14

+0.01

173,394,300

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

107,245,000

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,461,100

HARTA

3.74

+0.78

56,500,300

More active Stocks

HARTA

3.74

+0.78

56,500,300

KOSSAN

2.79

+0.41

35,512,200

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

147,600

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

369,079,300

F&N

32.48

+0.20

183,100

HLIND

10.88

+0.20

9,400

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.375

+0.17

9,543,600

More gainer Stocks

MSM

2.86

-0.28

4,172,300

AJI

16.64

-0.24

203,700

MSM-CQ

0.74

-0.185

35,000

PPB

15.42

-0.18

171,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

131,500

SUNWAY

3.39

-0.12

18,056,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

MSM-CN

0.545

-0.11

1,867,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More