[PIE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.54%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 478,900 444,268 629,468 326,360 320,104 304,360 277,628 9.50%
PBT 10,624 49,648 47,464 28,064 28,748 26,272 35,080 -18.03%
Tax -2,208 -8,648 -10,988 -5,924 -5,192 -4,584 -7,928 -19.17%
NP 8,416 41,000 36,476 22,140 23,556 21,688 27,152 -17.71%
-
NP to SH 8,416 41,000 36,476 22,140 23,556 21,688 27,152 -17.71%
-
Tax Rate 20.78% 17.42% 23.15% 21.11% 18.06% 17.45% 22.60% -
Total Cost 470,484 403,268 592,992 304,220 296,548 282,672 250,476 11.06%
-
Net Worth 329,626 331,685 297,358 273,870 261,164 238,071 228,399 6.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 89,596 - -
Div Payout % - - - - - 413.12% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 329,626 331,685 297,358 273,870 261,164 238,071 228,399 6.29%
NOSH 70,133 76,779 63,948 63,988 64,010 63,997 63,977 1.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.76% 9.23% 5.79% 6.78% 7.36% 7.13% 9.78% -
ROE 2.55% 12.36% 12.27% 8.08% 9.02% 9.11% 11.89% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 682.84 578.63 984.34 510.03 500.08 475.58 433.95 7.84%
EPS 12.00 53.40 57.04 34.60 36.80 33.88 42.44 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 140.00 0.00 -
NAPS 4.70 4.32 4.65 4.28 4.08 3.72 3.57 4.68%
Adjusted Per Share Value based on latest NOSH - 63,988
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 124.70 115.68 163.91 84.98 83.35 79.25 72.29 9.50%
EPS 2.19 10.68 9.50 5.76 6.13 5.65 7.07 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 23.33 0.00 -
NAPS 0.8583 0.8637 0.7743 0.7131 0.68 0.6199 0.5947 6.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 13.50 6.68 8.62 4.61 4.89 4.26 4.20 -
P/RPS 1.98 1.15 0.88 0.90 0.98 0.90 0.97 12.61%
P/EPS 112.50 12.51 15.11 13.32 13.29 12.57 9.90 49.88%
EY 0.89 7.99 6.62 7.51 7.53 7.96 10.10 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 32.86 0.00 -
P/NAPS 2.87 1.55 1.85 1.08 1.20 1.15 1.18 15.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 25/05/15 23/05/14 23/05/13 18/05/12 20/05/11 21/05/10 -
Price 13.14 6.68 8.20 4.88 4.74 4.26 4.48 -
P/RPS 1.92 1.15 0.83 0.96 0.95 0.90 1.03 10.92%
P/EPS 109.50 12.51 14.38 14.10 12.88 12.57 10.56 47.61%
EY 0.91 7.99 6.96 7.09 7.76 7.96 9.47 -32.29%
DY 0.00 0.00 0.00 0.00 0.00 32.86 0.00 -
P/NAPS 2.80 1.55 1.76 1.14 1.16 1.15 1.25 14.37%

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