[PIE] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.81%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 662,241 561,727 449,027 348,816 349,650 287,203 225,902 19.62%
PBT 79,956 50,773 49,231 44,215 46,202 31,132 33,204 15.76%
Tax -22,366 -12,263 -11,199 -9,866 -8,975 -5,469 -7,922 18.87%
NP 57,590 38,510 38,032 34,349 37,227 25,663 25,282 14.69%
-
NP to SH 57,590 38,510 38,032 34,349 37,227 25,663 25,282 14.69%
-
Tax Rate 27.97% 24.15% 22.75% 22.31% 19.43% 17.57% 23.86% -
Total Cost 604,651 523,217 410,995 314,467 312,423 261,540 200,620 20.17%
-
Net Worth 72,009 317,853 287,830 265,503 248,898 233,590 222,681 -17.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 19,151 15,355 20,467 24,950 22,394 22,399 22,396 -2.57%
Div Payout % 33.26% 39.87% 53.82% 72.64% 60.16% 87.28% 88.59% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 72,009 317,853 287,830 265,503 248,898 233,590 222,681 -17.14%
NOSH 76,606 76,776 63,962 63,976 63,984 63,997 63,988 3.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.70% 6.86% 8.47% 9.85% 10.65% 8.94% 11.19% -
ROE 79.98% 12.12% 13.21% 12.94% 14.96% 10.99% 11.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 864.47 731.64 702.02 545.22 546.46 448.77 353.03 16.08%
EPS 15.00 50.00 59.46 53.69 58.19 40.10 39.51 -14.90%
DPS 25.00 20.00 32.00 39.00 35.00 35.00 35.00 -5.45%
NAPS 0.94 4.14 4.50 4.15 3.89 3.65 3.48 -19.59%
Adjusted Per Share Value based on latest NOSH - 63,970
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 172.44 146.27 116.92 90.83 91.04 74.78 58.82 19.62%
EPS 15.00 10.03 9.90 8.94 9.69 6.68 6.58 14.71%
DPS 4.99 4.00 5.33 6.50 5.83 5.83 5.83 -2.55%
NAPS 0.1875 0.8277 0.7495 0.6913 0.6481 0.6082 0.5798 -17.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 10.70 5.88 6.96 4.32 3.92 3.95 4.20 -
P/RPS 1.24 0.80 0.99 0.79 0.72 0.88 1.19 0.68%
P/EPS 14.23 11.72 11.71 8.05 6.74 9.85 10.63 4.97%
EY 7.03 8.53 8.54 12.43 14.84 10.15 9.41 -4.74%
DY 2.34 3.40 4.60 9.03 8.93 8.86 8.33 -19.06%
P/NAPS 11.38 1.42 1.55 1.04 1.01 1.08 1.21 45.26%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 22/02/13 24/02/12 28/02/11 25/02/10 -
Price 11.06 7.02 8.14 4.35 4.22 3.87 4.00 -
P/RPS 1.28 0.96 1.16 0.80 0.77 0.86 1.13 2.09%
P/EPS 14.71 14.00 13.69 8.10 7.25 9.65 10.12 6.42%
EY 6.80 7.15 7.30 12.34 13.79 10.36 9.88 -6.03%
DY 2.26 2.85 3.93 8.97 8.29 9.04 8.75 -20.18%
P/NAPS 11.77 1.70 1.81 1.05 1.08 1.06 1.15 47.32%

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