[PIE] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 110.78%
YoY- -37.37%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 659,341 661,257 679,283 579,285 662,241 561,727 449,027 6.60%
PBT 45,801 55,385 63,443 45,732 79,956 50,773 49,231 -1.19%
Tax -9,244 -12,243 -15,432 -9,666 -22,366 -12,263 -11,199 -3.14%
NP 36,557 43,142 48,011 36,066 57,590 38,510 38,032 -0.65%
-
NP to SH 38,704 43,142 48,011 36,066 57,590 38,510 38,032 0.29%
-
Tax Rate 20.18% 22.11% 24.32% 21.14% 27.97% 24.15% 22.75% -
Total Cost 622,784 618,115 631,272 543,219 604,651 523,217 410,995 7.16%
-
Net Worth 449,329 430,127 403,244 372,520 72,009 317,853 287,830 7.70%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 23,042 19,202 134,414 19,151 15,355 20,467 -
Div Payout % - 53.41% 40.00% 372.69% 33.26% 39.87% 53.82% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 449,329 430,127 403,244 372,520 72,009 317,853 287,830 7.70%
NOSH 384,042 384,042 384,042 384,042 76,606 76,776 63,962 34.79%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.54% 6.52% 7.07% 6.23% 8.70% 6.86% 8.47% -
ROE 8.61% 10.03% 11.91% 9.68% 79.98% 12.12% 13.21% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 171.68 172.18 176.88 150.84 864.47 731.64 702.02 -20.91%
EPS 9.52 11.23 12.50 9.39 15.00 50.00 59.46 -26.30%
DPS 0.00 6.00 5.00 35.00 25.00 20.00 32.00 -
NAPS 1.17 1.12 1.05 0.97 0.94 4.14 4.50 -20.10%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 171.68 172.18 176.88 150.84 172.44 146.27 116.92 6.60%
EPS 9.52 11.23 12.50 9.39 15.00 10.03 9.90 -0.64%
DPS 0.00 6.00 5.00 35.00 4.99 4.00 5.33 -
NAPS 1.17 1.12 1.05 0.97 0.1875 0.8277 0.7495 7.70%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.45 1.49 1.95 1.68 10.70 5.88 6.96 -
P/RPS 0.84 0.87 1.10 1.11 1.24 0.80 0.99 -2.70%
P/EPS 14.39 13.26 15.60 17.89 14.23 11.72 11.71 3.49%
EY 6.95 7.54 6.41 5.59 7.03 8.53 8.54 -3.37%
DY 0.00 4.03 2.56 20.83 2.34 3.40 4.60 -
P/NAPS 1.24 1.33 1.86 1.73 11.38 1.42 1.55 -3.64%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 23/02/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.39 1.61 1.69 1.98 11.06 7.02 8.14 -
P/RPS 0.81 0.94 0.96 1.31 1.28 0.96 1.16 -5.80%
P/EPS 13.79 14.33 13.52 21.08 14.71 14.00 13.69 0.12%
EY 7.25 6.98 7.40 4.74 6.80 7.15 7.30 -0.11%
DY 0.00 3.73 2.96 17.68 2.26 2.85 3.93 -
P/NAPS 1.19 1.44 1.61 2.04 11.77 1.70 1.81 -6.74%

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