[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	145.45	171.34	129.60	125.45	138.21	96.29	86.91	8.95%
YoY %	-15.11%	32.21%	3.31%	-9.23%	43.54%	10.79%	-	-
Horiz. %	167.36%	197.15%	149.12%	144.34%	159.03%	110.79%	100.00%	-
EPS	7.20	11.30	4.18	10.04	8.63	7.65	7.18	0.04%
YoY %	-36.28%	170.33%	-58.37%	16.34%	12.81%	6.55%	-	-
Horiz. %	100.28%	157.38%	58.22%	139.83%	120.19%	106.55%	100.00%	-
DPS	11.68	9.74	13.63	9.73	7.78	10.38	12.65	-1.32%
YoY %	19.92%	-28.54%	40.08%	25.06%	-25.05%	-17.94%	-	-
Horiz. %	92.33%	77.00%	107.75%	76.92%	61.50%	82.06%	100.00%	-
NAPS	0.9931	0.9541	0.8665	0.8138	0.7412	0.6747	0.6375	7.66%
YoY %	4.09%	10.11%	6.48%	9.79%	9.86%	5.84%	-	-
Horiz. %	155.78%	149.66%	135.92%	127.65%	116.27%	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
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

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