[PIE] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -3.42%

YoY- 16.32%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	573,768	675,878	511,222	494,844	545,190	379,844	342,824	8.95%
YoY %	-15.11%	32.21%	3.31%	-9.23%	43.53%	10.80%	-	-
Horiz. %	167.37%	197.15%	149.12%	144.34%	159.03%	110.80%	100.00%	-
PBT	36,946	59,430	21,234	52,814	43,806	40,488	36,662	0.12%
YoY %	-37.83%	179.88%	-59.79%	20.56%	8.20%	10.44%	-	-
Horiz. %	100.77%	162.10%	57.92%	144.06%	119.49%	110.44%	100.00%	-
Tax	-8,542	-14,860	-4,762	-13,218	-9,766	-10,316	-8,328	0.42%
YoY %	42.52%	-212.05%	63.97%	-35.35%	5.33%	-23.87%	-	-
Horiz. %	102.57%	178.43%	57.18%	158.72%	117.27%	123.87%	100.00%	-
NP	28,404	44,570	16,472	39,596	34,040	30,172	28,334	0.04%
YoY %	-36.27%	170.58%	-58.40%	16.32%	12.82%	6.49%	-	-
Horiz. %	100.25%	157.30%	58.14%	139.75%	120.14%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,404	44,570	16,472	39,596	34,040	30,172	28,334	0.04%
YoY %	-36.27%	170.58%	-58.40%	16.32%	12.82%	6.49%	-	-
Horiz. %	100.25%	157.30%	58.14%	139.75%	120.14%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	25.00%	22.43%	25.03%	22.29%	25.48%	22.72%	-
YoY %	-7.52%	11.46%	-10.39%	12.29%	-12.52%	12.15%	-	-
Horiz. %	101.76%	110.04%	98.72%	110.17%	98.11%	112.15%	100.00%	-
Total Cost	545,364	631,308	494,750	455,248	511,150	349,672	314,490	9.60%
YoY %	-13.61%	27.60%	8.68%	-10.94%	46.18%	11.19%	-	-
Horiz. %	173.41%	200.74%	157.32%	144.76%	162.53%	111.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	391,722	376,361	341,795	321,007	292,363	266,148	251,473	7.66%
YoY %	4.08%	10.11%	6.48%	9.80%	9.85%	5.84%	-	-
Horiz. %	155.77%	149.66%	135.92%	127.65%	116.26%	105.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	46,085	38,404	53,765	38,397	30,694	40,945	49,910	-1.31%
YoY %	20.00%	-28.57%	40.02%	25.10%	-25.04%	-17.96%	-	-
Horiz. %	92.34%	76.95%	107.72%	76.93%	61.50%	82.04%	100.00%	-
Div Payout %	162.25%	86.17%	326.41%	96.97%	90.17%	135.71%	176.15%	-
YoY %	88.29%	-73.60%	236.61%	7.54%	-33.56%	-22.96%	-	-
Horiz. %	92.11%	48.92%	185.30%	55.05%	51.19%	77.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	391,722	376,361	341,795	321,007	292,363	266,148	251,473	7.66%
YoY %	4.08%	10.11%	6.48%	9.80%	9.85%	5.84%	-	-
Horiz. %	155.77%	149.66%	135.92%	127.65%	116.26%	105.84%	100.00%	-
NOSH	384,042	384,042	76,808	76,795	76,735	63,977	63,988	34.78%
YoY %	0.00%	400.00%	0.02%	0.08%	19.94%	-0.02%	-	-
Horiz. %	600.18%	600.18%	120.04%	120.01%	119.92%	99.98%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	4.95%	6.59%	3.22%	8.00%	6.24%	7.94%	8.26%	-
YoY %	-24.89%	104.66%	-59.75%	28.21%	-21.41%	-3.87%	-	-
Horiz. %	59.93%	79.78%	38.98%	96.85%	75.54%	96.13%	100.00%	-
ROE	7.25%	11.84%	4.82%	12.33%	11.64%	11.34%	11.27%	-
YoY %	-38.77%	145.64%	-60.91%	5.93%	2.65%	0.62%	-	-
Horiz. %	64.33%	105.06%	42.77%	109.41%	103.28%	100.62%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	149.40	175.99	665.58	644.36	710.48	593.71	535.76	-19.16%
YoY %	-15.11%	-73.56%	3.29%	-9.31%	19.67%	10.82%	-	-
Horiz. %	27.89%	32.85%	124.23%	120.27%	132.61%	110.82%	100.00%	-
EPS	7.40	11.60	22.00	51.56	44.36	47.16	44.28	-25.77%
YoY %	-36.21%	-47.27%	-57.33%	16.23%	-5.94%	6.50%	-	-
Horiz. %	16.71%	26.20%	49.68%	116.44%	100.18%	106.50%	100.00%	-
DPS	12.00	10.00	70.00	50.00	40.00	64.00	78.00	-26.78%
YoY %	20.00%	-85.71%	40.00%	25.00%	-37.50%	-17.95%	-	-
Horiz. %	15.38%	12.82%	89.74%	64.10%	51.28%	82.05%	100.00%	-
NAPS	1.02	0.98	4.45	4.18	3.81	4.16	3.93	-20.12%
YoY %	4.08%	-77.98%	6.46%	9.71%	-8.41%	5.85%	-	-
Horiz. %	25.95%	24.94%	113.23%	106.36%	96.95%	105.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 76,814
RPS	149.40	175.99	133.12	128.85	141.96	98.91	89.27	8.95%
YoY %	-15.11%	32.20%	3.31%	-9.23%	43.52%	10.80%	-	-
Horiz. %	167.36%	197.14%	149.12%	144.34%	159.02%	110.80%	100.00%	-
EPS	7.40	11.60	4.29	10.31	8.86	7.86	7.38	0.04%
YoY %	-36.21%	170.40%	-58.39%	16.37%	12.72%	6.50%	-	-
Horiz. %	100.27%	157.18%	58.13%	139.70%	120.05%	106.50%	100.00%	-
DPS	12.00	10.00	14.00	10.00	7.99	10.66	13.00	-1.32%
YoY %	20.00%	-28.57%	40.00%	25.16%	-25.05%	-18.00%	-	-
Horiz. %	92.31%	76.92%	107.69%	76.92%	61.46%	82.00%	100.00%	-
NAPS	1.02	0.98	0.89	0.8359	0.7613	0.693	0.6548	7.66%
YoY %	4.08%	10.11%	6.47%	9.80%	9.86%	5.83%	-	-
Horiz. %	155.77%	149.66%	135.92%	127.66%	116.26%	105.83%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.30	2.33	12.50	5.53	6.95	4.39	4.32	-
P/RPS	0.87	1.32	1.88	0.86	0.98	0.74	0.81	1.19%
YoY %	-34.09%	-29.79%	118.60%	-12.24%	32.43%	-8.64%	-	-
Horiz. %	107.41%	162.96%	232.10%	106.17%	120.99%	91.36%	100.00%	-
P/EPS	17.58	20.08	58.29	10.73	15.67	9.31	9.76	10.29%
YoY %	-12.45%	-65.55%	443.24%	-31.53%	68.31%	-4.61%	-	-
Horiz. %	180.12%	205.74%	597.23%	109.94%	160.55%	95.39%	100.00%	-
EY	5.69	4.98	1.72	9.32	6.38	10.74	10.25	-9.33%
YoY %	14.26%	189.53%	-81.55%	46.08%	-40.60%	4.78%	-	-
Horiz. %	55.51%	48.59%	16.78%	90.93%	62.24%	104.78%	100.00%	-
DY	9.23	4.29	5.60	9.04	5.76	14.58	18.06	-10.57%
YoY %	115.15%	-23.39%	-38.05%	56.94%	-60.49%	-19.27%	-	-
Horiz. %	51.11%	23.75%	31.01%	50.06%	31.89%	80.73%	100.00%	-
P/NAPS	1.27	2.38	2.81	1.32	1.82	1.06	1.10	2.42%
YoY %	-46.64%	-15.30%	112.88%	-27.47%	71.70%	-3.64%	-	-
Horiz. %	115.45%	216.36%	255.45%	120.00%	165.45%	96.36%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	17/08/18	07/08/17	08/08/16	27/08/15	15/08/14	16/08/13	10/08/12	-
Price	1.63	2.26	2.37	5.95	6.92	4.63	4.42	-
P/RPS	1.09	1.28	0.36	0.92	0.97	0.78	0.82	4.85%
YoY %	-14.84%	255.56%	-60.87%	-5.15%	24.36%	-4.88%	-	-
Horiz. %	132.93%	156.10%	43.90%	112.20%	118.29%	95.12%	100.00%	-
P/EPS	22.04	19.47	11.05	11.54	15.60	9.82	9.98	14.10%
YoY %	13.20%	76.20%	-4.25%	-26.03%	58.86%	-1.60%	-	-
Horiz. %	220.84%	195.09%	110.72%	115.63%	156.31%	98.40%	100.00%	-
EY	4.54	5.14	9.05	8.67	6.41	10.19	10.02	-12.35%
YoY %	-11.67%	-43.20%	4.38%	35.26%	-37.10%	1.70%	-	-
Horiz. %	45.31%	51.30%	90.32%	86.53%	63.97%	101.70%	100.00%	-
DY	7.36	4.42	29.54	8.40	5.78	13.82	17.65	-13.55%
YoY %	66.52%	-85.04%	251.67%	45.33%	-58.18%	-21.70%	-	-
Horiz. %	41.70%	25.04%	167.37%	47.59%	32.75%	78.30%	100.00%	-
P/NAPS	1.60	2.31	0.53	1.42	1.82	1.11	1.12	6.12%
YoY %	-30.74%	335.85%	-62.68%	-21.98%	63.96%	-0.89%	-	-
Horiz. %	142.86%	206.25%	47.32%	126.79%	162.50%	99.11%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 15:55:00

ADX

5 Mins

SELL

2024-04-29 14:40:00

EMA 5

10 Mins

SELL

2024-04-29 11:55:00

EMA 5

5 Mins

SELL

2024-04-29 11:50:00

EMA 5

5 Mins

BUY

2024-04-29 11:45:00

EMA 5

5 Mins

SELL

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

OPENSYS

OPENSYS (M) BHD

722

YTLPOWR

YTL POWER INTERNATIONAL BHD

582

MPI

MALAYSIAN PACIFIC INDUSTRIES

514

PTRANS

PERAK TRANSIT BERHAD

509

MYEG

MY E.G. SERVICES BHD

491

HLIND

HONG LEONG INDUSTRIES BHD

485

YTL

YTL CORPORATION BHD

398

CAPITALA

CAPITAL A BERHAD

341

SAPNRG

SAPURA ENERGY BERHAD

269

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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