[PIE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

10-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 140.57%

YoY- 5.76%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	247,422	272,595	189,922	171,412	166,171	141,745	98,543	16.57%
YoY %	-9.23%	43.53%	10.80%	3.15%	17.23%	43.84%	-	-
Horiz. %	251.08%	276.63%	192.73%	173.95%	168.63%	143.84%	100.00%	-
PBT	26,407	21,903	20,244	18,331	17,269	14,294	15,444	9.34%
YoY %	20.56%	8.20%	10.44%	6.15%	20.81%	-7.45%	-	-
Horiz. %	170.99%	141.82%	131.08%	118.69%	111.82%	92.55%	100.00%	-
Tax	-6,609	-4,883	-5,158	-4,164	-3,873	-3,041	-2,952	14.36%
YoY %	-35.35%	5.33%	-23.87%	-7.51%	-27.36%	-3.01%	-	-
Horiz. %	223.88%	165.41%	174.73%	141.06%	131.20%	103.01%	100.00%	-
NP	19,798	17,020	15,086	14,167	13,396	11,253	12,492	7.97%
YoY %	16.32%	12.82%	6.49%	5.76%	19.04%	-9.92%	-	-
Horiz. %	158.49%	136.25%	120.77%	113.41%	107.24%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,798	17,020	15,086	14,167	13,396	11,253	12,492	7.97%
YoY %	16.32%	12.82%	6.49%	5.76%	19.04%	-9.92%	-	-
Horiz. %	158.49%	136.25%	120.77%	113.41%	107.24%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	22.29%	25.48%	22.72%	22.43%	21.27%	19.11%	-
YoY %	12.29%	-12.52%	12.15%	1.29%	5.45%	11.30%	-	-
Horiz. %	130.98%	116.64%	133.33%	118.89%	117.37%	111.30%	100.00%	-
Total Cost	227,624	255,575	174,836	157,245	152,775	130,492	86,051	17.59%
YoY %	-10.94%	46.18%	11.19%	2.93%	17.08%	51.64%	-	-
Horiz. %	264.52%	297.00%	203.18%	182.73%	177.54%	151.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,007	292,363	266,148	251,473	228,462	216,354	208,626	7.44%
YoY %	9.80%	9.85%	5.84%	10.07%	5.60%	3.70%	-	-
Horiz. %	153.87%	140.14%	127.57%	120.54%	109.51%	103.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	19,198	15,347	20,472	24,955	22,398	22,403	22,398	-2.53%
YoY %	25.09%	-25.03%	-17.96%	11.42%	-0.02%	0.02%	-	-
Horiz. %	85.71%	68.52%	91.40%	111.42%	100.00%	100.02%	100.00%	-
Div Payout %	96.97%	90.17%	135.71%	176.15%	167.20%	199.09%	179.30%	-
YoY %	7.54%	-33.56%	-22.96%	5.35%	-16.02%	11.04%	-	-
Horiz. %	54.08%	50.29%	75.69%	98.24%	93.25%	111.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	321,007	292,363	266,148	251,473	228,462	216,354	208,626	7.44%
YoY %	9.80%	9.85%	5.84%	10.07%	5.60%	3.70%	-	-
Horiz. %	153.87%	140.14%	127.57%	120.54%	109.51%	103.70%	100.00%	-
NOSH	76,795	76,735	63,977	63,988	63,995	64,010	63,995	3.08%
YoY %	0.08%	19.94%	-0.02%	-0.01%	-0.02%	0.02%	-	-
Horiz. %	120.00%	119.91%	99.97%	99.99%	100.00%	100.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.00%	6.24%	7.94%	8.26%	8.06%	7.94%	12.68%	-
YoY %	28.21%	-21.41%	-3.87%	2.48%	1.51%	-37.38%	-	-
Horiz. %	63.09%	49.21%	62.62%	65.14%	63.56%	62.62%	100.00%	-
ROE	6.17%	5.82%	5.67%	5.63%	5.86%	5.20%	5.99%	-
YoY %	6.01%	2.65%	0.71%	-3.92%	12.69%	-13.19%	-	-
Horiz. %	103.01%	97.16%	94.66%	93.99%	97.83%	86.81%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	322.18	355.24	296.86	267.88	259.66	221.44	153.98	13.08%
YoY %	-9.31%	19.67%	10.82%	3.17%	17.26%	43.81%	-	-
Horiz. %	209.23%	230.71%	192.79%	173.97%	168.63%	143.81%	100.00%	-
EPS	25.78	22.18	23.58	22.14	20.94	17.58	19.52	4.74%
YoY %	16.23%	-5.94%	6.50%	5.73%	19.11%	-9.94%	-	-
Horiz. %	132.07%	113.63%	120.80%	113.42%	107.27%	90.06%	100.00%	-
DPS	25.00	20.00	32.00	39.00	35.00	35.00	35.00	-5.45%
YoY %	25.00%	-37.50%	-17.95%	11.43%	0.00%	0.00%	-	-
Horiz. %	71.43%	57.14%	91.43%	111.43%	100.00%	100.00%	100.00%	-
NAPS	4.18	3.81	4.16	3.93	3.57	3.38	3.26	4.22%
YoY %	9.71%	-8.41%	5.85%	10.08%	5.62%	3.68%	-	-
Horiz. %	128.22%	116.87%	127.61%	120.55%	109.51%	103.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 63,964
RPS	64.43	70.98	49.45	44.63	43.27	36.91	25.66	16.57%
YoY %	-9.23%	43.54%	10.80%	3.14%	17.23%	43.84%	-	-
Horiz. %	251.09%	276.62%	192.71%	173.93%	168.63%	143.84%	100.00%	-
EPS	5.16	4.43	3.93	3.69	3.49	2.93	3.25	8.00%
YoY %	16.48%	12.72%	6.50%	5.73%	19.11%	-9.85%	-	-
Horiz. %	158.77%	136.31%	120.92%	113.54%	107.38%	90.15%	100.00%	-
DPS	5.00	4.00	5.33	6.50	5.83	5.83	5.83	-2.52%
YoY %	25.00%	-24.95%	-18.00%	11.49%	0.00%	0.00%	-	-
Horiz. %	85.76%	68.61%	91.42%	111.49%	100.00%	100.00%	100.00%	-
NAPS	0.8359	0.7613	0.693	0.6548	0.5949	0.5634	0.5432	7.44%
YoY %	9.80%	9.86%	5.83%	10.07%	5.59%	3.72%	-	-
Horiz. %	153.88%	140.15%	127.58%	120.54%	109.52%	103.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	5.53	6.95	4.39	4.32	3.79	4.11	4.04	-
P/RPS	1.72	1.96	1.48	1.61	1.46	1.86	2.62	-6.77%
YoY %	-12.24%	32.43%	-8.07%	10.27%	-21.51%	-29.01%	-	-
Horiz. %	65.65%	74.81%	56.49%	61.45%	55.73%	70.99%	100.00%	-
P/EPS	21.45	31.33	18.62	19.51	18.11	23.38	20.70	0.59%
YoY %	-31.54%	68.26%	-4.56%	7.73%	-22.54%	12.95%	-	-
Horiz. %	103.62%	151.35%	89.95%	94.25%	87.49%	112.95%	100.00%	-
EY	4.66	3.19	5.37	5.13	5.52	4.28	4.83	-0.59%
YoY %	46.08%	-40.60%	4.68%	-7.07%	28.97%	-11.39%	-	-
Horiz. %	96.48%	66.05%	111.18%	106.21%	114.29%	88.61%	100.00%	-
DY	4.52	2.88	7.29	9.03	9.23	8.52	8.66	-10.26%
YoY %	56.94%	-60.49%	-19.27%	-2.17%	8.33%	-1.62%	-	-
Horiz. %	52.19%	33.26%	84.18%	104.27%	106.58%	98.38%	100.00%	-
P/NAPS	1.32	1.82	1.06	1.10	1.06	1.22	1.24	1.04%
YoY %	-27.47%	71.70%	-3.64%	3.77%	-13.11%	-1.61%	-	-
Horiz. %	106.45%	146.77%	85.48%	88.71%	85.48%	98.39%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	15/08/14	16/08/13	10/08/12	05/08/11	06/08/10	10/08/09	-
Price	5.95	6.92	4.63	4.42	3.75	4.16	4.24	-
P/RPS	1.85	1.95	1.56	1.65	1.44	1.88	2.75	-6.39%
YoY %	-5.13%	25.00%	-5.45%	14.58%	-23.40%	-31.64%	-	-
Horiz. %	67.27%	70.91%	56.73%	60.00%	52.36%	68.36%	100.00%	-
P/EPS	23.08	31.20	19.64	19.96	17.91	23.66	21.72	1.01%
YoY %	-26.03%	58.86%	-1.60%	11.45%	-24.30%	8.93%	-	-
Horiz. %	106.26%	143.65%	90.42%	91.90%	82.46%	108.93%	100.00%	-
EY	4.33	3.21	5.09	5.01	5.58	4.23	4.60	-1.00%
YoY %	34.89%	-36.94%	1.60%	-10.22%	31.91%	-8.04%	-	-
Horiz. %	94.13%	69.78%	110.65%	108.91%	121.30%	91.96%	100.00%	-
DY	4.20	2.89	6.91	8.82	9.33	8.41	8.25	-10.63%
YoY %	45.33%	-58.18%	-21.66%	-5.47%	10.94%	1.94%	-	-
Horiz. %	50.91%	35.03%	83.76%	106.91%	113.09%	101.94%	100.00%	-
P/NAPS	1.42	1.82	1.11	1.12	1.05	1.23	1.30	1.48%
YoY %	-21.98%	63.96%	-0.89%	6.67%	-14.63%	-5.38%	-	-
Horiz. %	109.23%	140.00%	85.38%	86.15%	80.77%	94.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos