[PIE] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.69%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 615,074 661,328 514,357 533,280 538,696 408,421 341,537 10.29%
PBT 43,416 42,974 22,278 59,221 43,246 44,745 35,577 3.37%
Tax -13,657 -10,773 -5,168 -14,202 -9,505 -10,653 -8,057 9.18%
NP 29,758 32,201 17,110 45,018 33,741 34,092 27,520 1.31%
-
NP to SH 29,758 32,201 17,110 45,018 33,741 34,092 27,520 1.31%
-
Tax Rate 31.46% 25.07% 23.20% 23.98% 21.98% 23.81% 22.65% -
Total Cost 585,316 629,126 497,246 488,261 504,954 374,329 314,017 10.93%
-
Net Worth 410,924 380,201 349,478 340,251 301,645 277,631 257,200 8.11%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 30,723 25,602 179,219 25,602 20,467 27,294 33,269 -1.31%
Div Payout % 103.24% 79.51% 1,047.41% 56.87% 60.66% 80.06% 120.89% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 410,924 380,201 349,478 340,251 301,645 277,631 257,200 8.11%
NOSH 384,042 384,042 384,041 76,806 76,754 63,970 63,980 34.79%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.84% 4.87% 3.33% 8.44% 6.26% 8.35% 8.06% -
ROE 7.24% 8.47% 4.90% 13.23% 11.19% 12.28% 10.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 160.16 172.20 133.93 694.32 701.84 638.45 533.82 -18.17%
EPS 7.75 8.39 4.45 58.61 43.96 53.29 43.01 -24.83%
DPS 8.00 6.67 46.67 33.33 26.67 42.67 52.00 -26.78%
NAPS 1.07 0.99 0.91 4.43 3.93 4.34 4.02 -19.78%
Adjusted Per Share Value based on latest NOSH - 76,826
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 155.93 167.65 130.39 135.19 136.56 103.54 86.58 10.29%
EPS 7.54 8.16 4.34 11.41 8.55 8.64 6.98 1.29%
DPS 7.79 6.49 45.43 6.49 5.19 6.92 8.43 -1.30%
NAPS 1.0417 0.9638 0.886 0.8626 0.7647 0.7038 0.652 8.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.60 2.23 1.84 6.49 6.40 4.75 4.45 -
P/RPS 1.00 1.29 1.37 0.93 0.91 0.74 0.83 3.15%
P/EPS 20.65 26.60 41.30 11.07 14.56 8.91 10.35 12.19%
EY 4.84 3.76 2.42 9.03 6.87 11.22 9.67 -10.89%
DY 5.00 2.99 25.36 5.14 4.17 8.98 11.69 -13.19%
P/NAPS 1.50 2.25 2.02 1.47 1.63 1.09 1.11 5.14%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 05/11/18 06/11/17 07/11/16 16/11/15 14/11/14 08/11/13 09/11/12 -
Price 1.57 2.05 1.88 8.59 7.15 5.91 4.48 -
P/RPS 0.98 1.19 1.40 1.24 1.02 0.93 0.84 2.60%
P/EPS 20.26 24.45 42.20 14.66 16.26 11.09 10.42 11.71%
EY 4.94 4.09 2.37 6.82 6.15 9.02 9.60 -10.47%
DY 5.10 3.25 24.82 3.88 3.73 7.22 11.61 -12.80%
P/NAPS 1.47 2.07 2.07 1.94 1.82 1.36 1.11 4.79%

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