[PIE] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.88%
YoY- -61.99%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 664,953 615,074 661,328 514,357 533,280 538,696 408,421 8.45%
PBT 43,769 43,416 42,974 22,278 59,221 43,246 44,745 -0.36%
Tax -9,649 -13,657 -10,773 -5,168 -14,202 -9,505 -10,653 -1.63%
NP 34,120 29,758 32,201 17,110 45,018 33,741 34,092 0.01%
-
NP to SH 37,506 29,758 32,201 17,110 45,018 33,741 34,092 1.60%
-
Tax Rate 22.05% 31.46% 25.07% 23.20% 23.98% 21.98% 23.81% -
Total Cost 630,833 585,316 629,126 497,246 488,261 504,954 374,329 9.08%
-
Net Worth 43,780 410,924 380,201 349,478 340,251 301,645 277,631 -26.48%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 30,723 25,602 179,219 25,602 20,467 27,294 -
Div Payout % - 103.24% 79.51% 1,047.41% 56.87% 60.66% 80.06% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 43,780 410,924 380,201 349,478 340,251 301,645 277,631 -26.48%
NOSH 384,042 384,042 384,042 384,041 76,806 76,754 63,970 34.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.13% 4.84% 4.87% 3.33% 8.44% 6.26% 8.35% -
ROE 85.67% 7.24% 8.47% 4.90% 13.23% 11.19% 12.28% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 173.15 160.16 172.20 133.93 694.32 701.84 638.45 -19.53%
EPS 8.88 7.75 8.39 4.45 58.61 43.96 53.29 -25.80%
DPS 0.00 8.00 6.67 46.67 33.33 26.67 42.67 -
NAPS 0.114 1.07 0.99 0.91 4.43 3.93 4.34 -45.46%
Adjusted Per Share Value based on latest NOSH - 384,041
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 168.57 155.93 167.65 130.39 135.19 136.56 103.54 8.45%
EPS 9.51 7.54 8.16 4.34 11.41 8.55 8.64 1.61%
DPS 0.00 7.79 6.49 45.43 6.49 5.19 6.92 -
NAPS 0.111 1.0417 0.9638 0.886 0.8626 0.7647 0.7038 -26.48%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.25 1.60 2.23 1.84 6.49 6.40 4.75 -
P/RPS 0.72 1.00 1.29 1.37 0.93 0.91 0.74 -0.45%
P/EPS 12.80 20.65 26.60 41.30 11.07 14.56 8.91 6.22%
EY 7.81 4.84 3.76 2.42 9.03 6.87 11.22 -5.85%
DY 0.00 5.00 2.99 25.36 5.14 4.17 8.98 -
P/NAPS 10.96 1.50 2.25 2.02 1.47 1.63 1.09 46.88%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 05/11/18 06/11/17 07/11/16 16/11/15 14/11/14 08/11/13 -
Price 1.48 1.57 2.05 1.88 8.59 7.15 5.91 -
P/RPS 0.85 0.98 1.19 1.40 1.24 1.02 0.93 -1.48%
P/EPS 15.15 20.26 24.45 42.20 14.66 16.26 11.09 5.33%
EY 6.60 4.94 4.09 2.37 6.82 6.15 9.02 -5.07%
DY 0.00 5.10 3.25 24.82 3.88 3.73 7.22 -
P/NAPS 12.98 1.47 2.07 2.07 1.94 1.82 1.36 45.61%

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