[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
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 494,844 545,190 379,844 342,824 332,342 283,490 197,086 16.57%
PBT 52,814 43,806 40,488 36,662 34,538 28,588 30,888 9.34%
Tax -13,218 -9,766 -10,316 -8,328 -7,746 -6,082 -5,904 14.36%
NP 39,596 34,040 30,172 28,334 26,792 22,506 24,984 7.97%
-
NP to SH 39,596 34,040 30,172 28,334 26,792 22,506 24,984 7.97%
-
Tax Rate 25.03% 22.29% 25.48% 22.72% 22.43% 21.27% 19.11% -
Total Cost 455,248 511,150 349,672 314,490 305,550 260,984 172,102 17.59%
-
Net Worth 321,007 292,363 266,148 251,473 228,462 216,354 208,626 7.44%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 38,397 30,694 40,945 49,910 44,796 44,807 44,797 -2.53%
Div Payout % 96.97% 90.17% 135.71% 176.15% 167.20% 199.09% 179.30% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 321,007 292,363 266,148 251,473 228,462 216,354 208,626 7.44%
NOSH 76,795 76,735 63,977 63,988 63,995 64,010 63,995 3.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.00% 6.24% 7.94% 8.26% 8.06% 7.94% 12.68% -
ROE 12.33% 11.64% 11.34% 11.27% 11.73% 10.40% 11.98% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 644.36 710.48 593.71 535.76 519.32 442.88 307.97 13.08%
EPS 51.56 44.36 47.16 44.28 41.88 35.16 39.04 4.74%
DPS 50.00 40.00 64.00 78.00 70.00 70.00 70.00 -5.45%
NAPS 4.18 3.81 4.16 3.93 3.57 3.38 3.26 4.22%
Adjusted Per Share Value based on latest NOSH - 63,964
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 128.85 141.96 98.91 89.27 86.54 73.82 51.32 16.57%
EPS 10.31 8.86 7.86 7.38 6.98 5.86 6.51 7.96%
DPS 10.00 7.99 10.66 13.00 11.66 11.67 11.66 -2.52%
NAPS 0.8359 0.7613 0.693 0.6548 0.5949 0.5634 0.5432 7.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 10.73 15.67 9.31 9.76 9.05 11.69 10.35 0.60%
EY 9.32 6.38 10.74 10.25 11.05 8.55 9.66 -0.59%
DY 9.04 5.76 14.58 18.06 18.47 17.03 17.33 -10.27%
P/NAPS 1.32 1.82 1.06 1.10 1.06 1.22 1.24 1.04%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 11.54 15.60 9.82 9.98 8.96 11.83 10.86 1.01%
EY 8.67 6.41 10.19 10.02 11.16 8.45 9.21 -1.00%
DY 8.40 5.78 13.82 17.65 18.67 16.83 16.51 -10.64%
P/NAPS 1.42 1.82 1.11 1.12 1.05 1.23 1.30 1.48%

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