[PIE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

16-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 36.28%

YoY- 6.49%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	511,222	494,844	545,190	379,844	342,824	332,342	283,490	10.31%
YoY %	3.31%	-9.23%	43.53%	10.80%	3.15%	17.23%	-	-
Horiz. %	180.33%	174.55%	192.31%	133.99%	120.93%	117.23%	100.00%	-
PBT	21,234	52,814	43,806	40,488	36,662	34,538	28,588	-4.83%
YoY %	-59.79%	20.56%	8.20%	10.44%	6.15%	20.81%	-	-
Horiz. %	74.28%	184.74%	153.23%	141.63%	128.24%	120.81%	100.00%	-
Tax	-4,762	-13,218	-9,766	-10,316	-8,328	-7,746	-6,082	-3.99%
YoY %	63.97%	-35.35%	5.33%	-23.87%	-7.51%	-27.36%	-	-
Horiz. %	78.30%	217.33%	160.57%	169.62%	136.93%	127.36%	100.00%	-
NP	16,472	39,596	34,040	30,172	28,334	26,792	22,506	-5.06%
YoY %	-58.40%	16.32%	12.82%	6.49%	5.76%	19.04%	-	-
Horiz. %	73.19%	175.94%	151.25%	134.06%	125.90%	119.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,472	39,596	34,040	30,172	28,334	26,792	22,506	-5.06%
YoY %	-58.40%	16.32%	12.82%	6.49%	5.76%	19.04%	-	-
Horiz. %	73.19%	175.94%	151.25%	134.06%	125.90%	119.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	25.03%	22.29%	25.48%	22.72%	22.43%	21.27%	-
YoY %	-10.39%	12.29%	-12.52%	12.15%	1.29%	5.45%	-	-
Horiz. %	105.45%	117.68%	104.80%	119.79%	106.82%	105.45%	100.00%	-
Total Cost	494,750	455,248	511,150	349,672	314,490	305,550	260,984	11.23%
YoY %	8.68%	-10.94%	46.18%	11.19%	2.93%	17.08%	-	-
Horiz. %	189.57%	174.44%	195.85%	133.98%	120.50%	117.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,795	321,007	292,363	266,148	251,473	228,462	216,354	7.91%
YoY %	6.48%	9.80%	9.85%	5.84%	10.07%	5.60%	-	-
Horiz. %	157.98%	148.37%	135.13%	123.02%	116.23%	105.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	53,765	38,397	30,694	40,945	49,910	44,796	44,807	3.08%
YoY %	40.02%	25.10%	-25.04%	-17.96%	11.42%	-0.02%	-	-
Horiz. %	119.99%	85.69%	68.50%	91.38%	111.39%	99.98%	100.00%	-
Div Payout %	326.41%	96.97%	90.17%	135.71%	176.15%	167.20%	199.09%	-
YoY %	236.61%	7.54%	-33.56%	-22.96%	5.35%	-16.02%	-	-
Horiz. %	163.95%	48.71%	45.29%	68.17%	88.48%	83.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	341,795	321,007	292,363	266,148	251,473	228,462	216,354	7.91%
YoY %	6.48%	9.80%	9.85%	5.84%	10.07%	5.60%	-	-
Horiz. %	157.98%	148.37%	135.13%	123.02%	116.23%	105.60%	100.00%	-
NOSH	76,808	76,795	76,735	63,977	63,988	63,995	64,010	3.08%
YoY %	0.02%	0.08%	19.94%	-0.02%	-0.01%	-0.02%	-	-
Horiz. %	119.99%	119.97%	119.88%	99.95%	99.97%	99.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.22%	8.00%	6.24%	7.94%	8.26%	8.06%	7.94%	-
YoY %	-59.75%	28.21%	-21.41%	-3.87%	2.48%	1.51%	-	-
Horiz. %	40.55%	100.76%	78.59%	100.00%	104.03%	101.51%	100.00%	-
ROE	4.82%	12.33%	11.64%	11.34%	11.27%	11.73%	10.40%	-
YoY %	-60.91%	5.93%	2.65%	0.62%	-3.92%	12.79%	-	-
Horiz. %	46.35%	118.56%	111.92%	109.04%	108.37%	112.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	665.58	644.36	710.48	593.71	535.76	519.32	442.88	7.01%
YoY %	3.29%	-9.31%	19.67%	10.82%	3.17%	17.26%	-	-
Horiz. %	150.28%	145.49%	160.42%	134.06%	120.97%	117.26%	100.00%	-
EPS	22.00	51.56	44.36	47.16	44.28	41.88	35.16	-7.51%
YoY %	-57.33%	16.23%	-5.94%	6.50%	5.73%	19.11%	-	-
Horiz. %	62.57%	146.64%	126.17%	134.13%	125.94%	119.11%	100.00%	-
DPS	70.00	50.00	40.00	64.00	78.00	70.00	70.00	0.00%
YoY %	40.00%	25.00%	-37.50%	-17.95%	11.43%	0.00%	-	-
Horiz. %	100.00%	71.43%	57.14%	91.43%	111.43%	100.00%	100.00%	-
NAPS	4.45	4.18	3.81	4.16	3.93	3.57	3.38	4.68%
YoY %	6.46%	9.71%	-8.41%	5.85%	10.08%	5.62%	-	-
Horiz. %	131.66%	123.67%	112.72%	123.08%	116.27%	105.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 63,971
RPS	133.12	128.85	141.96	98.91	89.27	86.54	73.82	10.31%
YoY %	3.31%	-9.23%	43.52%	10.80%	3.15%	17.23%	-	-
Horiz. %	180.33%	174.55%	192.31%	133.99%	120.93%	117.23%	100.00%	-
EPS	4.29	10.31	8.86	7.86	7.38	6.98	5.86	-5.06%
YoY %	-58.39%	16.37%	12.72%	6.50%	5.73%	19.11%	-	-
Horiz. %	73.21%	175.94%	151.19%	134.13%	125.94%	119.11%	100.00%	-
DPS	14.00	10.00	7.99	10.66	13.00	11.66	11.67	3.07%
YoY %	40.00%	25.16%	-25.05%	-18.00%	11.49%	-0.09%	-	-
Horiz. %	119.97%	85.69%	68.47%	91.35%	111.40%	99.91%	100.00%	-
NAPS	0.89	0.8359	0.7613	0.693	0.6548	0.5949	0.5634	7.91%
YoY %	6.47%	9.80%	9.86%	5.83%	10.07%	5.59%	-	-
Horiz. %	157.97%	148.37%	135.13%	123.00%	116.22%	105.59%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	12.50	5.53	6.95	4.39	4.32	3.79	4.11	-
P/RPS	1.88	0.86	0.98	0.74	0.81	0.73	0.93	12.43%
YoY %	118.60%	-12.24%	32.43%	-8.64%	10.96%	-21.51%	-	-
Horiz. %	202.15%	92.47%	105.38%	79.57%	87.10%	78.49%	100.00%	-
P/EPS	58.29	10.73	15.67	9.31	9.76	9.05	11.69	30.67%
YoY %	443.24%	-31.53%	68.31%	-4.61%	7.85%	-22.58%	-	-
Horiz. %	498.63%	91.79%	134.05%	79.64%	83.49%	77.42%	100.00%	-
EY	1.72	9.32	6.38	10.74	10.25	11.05	8.55	-23.43%
YoY %	-81.55%	46.08%	-40.60%	4.78%	-7.24%	29.24%	-	-
Horiz. %	20.12%	109.01%	74.62%	125.61%	119.88%	129.24%	100.00%	-
DY	5.60	9.04	5.76	14.58	18.06	18.47	17.03	-16.90%
YoY %	-38.05%	56.94%	-60.49%	-19.27%	-2.22%	8.46%	-	-
Horiz. %	32.88%	53.08%	33.82%	85.61%	106.05%	108.46%	100.00%	-
P/NAPS	2.81	1.32	1.82	1.06	1.10	1.06	1.22	14.90%
YoY %	112.88%	-27.47%	71.70%	-3.64%	3.77%	-13.11%	-	-
Horiz. %	230.33%	108.20%	149.18%	86.89%	90.16%	86.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	08/08/16	27/08/15	15/08/14	16/08/13	10/08/12	05/08/11	06/08/10	-
Price	2.37	5.95	6.92	4.63	4.42	3.75	4.16	-
P/RPS	0.36	0.92	0.97	0.78	0.82	0.72	0.94	-14.76%
YoY %	-60.87%	-5.15%	24.36%	-4.88%	13.89%	-23.40%	-	-
Horiz. %	38.30%	97.87%	103.19%	82.98%	87.23%	76.60%	100.00%	-
P/EPS	11.05	11.54	15.60	9.82	9.98	8.96	11.83	-1.12%
YoY %	-4.25%	-26.03%	58.86%	-1.60%	11.38%	-24.26%	-	-
Horiz. %	93.41%	97.55%	131.87%	83.01%	84.36%	75.74%	100.00%	-
EY	9.05	8.67	6.41	10.19	10.02	11.16	8.45	1.14%
YoY %	4.38%	35.26%	-37.10%	1.70%	-10.22%	32.07%	-	-
Horiz. %	107.10%	102.60%	75.86%	120.59%	118.58%	132.07%	100.00%	-
DY	29.54	8.40	5.78	13.82	17.65	18.67	16.83	9.82%
YoY %	251.67%	45.33%	-58.18%	-21.70%	-5.46%	10.93%	-	-
Horiz. %	175.52%	49.91%	34.34%	82.12%	104.87%	110.93%	100.00%	-
P/NAPS	0.53	1.42	1.82	1.11	1.12	1.05	1.23	-13.08%
YoY %	-62.68%	-21.98%	63.96%	-0.89%	6.67%	-14.63%	-	-
Horiz. %	43.09%	115.45%	147.97%	90.24%	91.06%	85.37%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos