[PIE] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 172.56%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 255,611 247,422 272,595 189,922 171,412 166,171 141,745 10.31%
PBT 10,617 26,407 21,903 20,244 18,331 17,269 14,294 -4.83%
Tax -2,381 -6,609 -4,883 -5,158 -4,164 -3,873 -3,041 -3.99%
NP 8,236 19,798 17,020 15,086 14,167 13,396 11,253 -5.06%
-
NP to SH 8,236 19,798 17,020 15,086 14,167 13,396 11,253 -5.06%
-
Tax Rate 22.43% 25.03% 22.29% 25.48% 22.72% 22.43% 21.27% -
Total Cost 247,375 227,624 255,575 174,836 157,245 152,775 130,492 11.23%
-
Net Worth 341,795 321,007 292,363 266,148 251,473 228,462 216,354 7.91%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 26,882 19,198 15,347 20,472 24,955 22,398 22,403 3.08%
Div Payout % 326.41% 96.97% 90.17% 135.71% 176.15% 167.20% 199.09% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 341,795 321,007 292,363 266,148 251,473 228,462 216,354 7.91%
NOSH 76,808 76,795 76,735 63,977 63,988 63,995 64,010 3.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.22% 8.00% 6.24% 7.94% 8.26% 8.06% 7.94% -
ROE 2.41% 6.17% 5.82% 5.67% 5.63% 5.86% 5.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 332.79 322.18 355.24 296.86 267.88 259.66 221.44 7.01%
EPS 11.00 25.78 22.18 23.58 22.14 20.94 17.58 -7.51%
DPS 35.00 25.00 20.00 32.00 39.00 35.00 35.00 0.00%
NAPS 4.45 4.18 3.81 4.16 3.93 3.57 3.38 4.68%
Adjusted Per Share Value based on latest NOSH - 63,971
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.56 64.43 70.98 49.45 44.63 43.27 36.91 10.31%
EPS 2.14 5.16 4.43 3.93 3.69 3.49 2.93 -5.09%
DPS 7.00 5.00 4.00 5.33 6.50 5.83 5.83 3.09%
NAPS 0.89 0.8359 0.7613 0.693 0.6548 0.5949 0.5634 7.91%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 12.50 5.53 6.95 4.39 4.32 3.79 4.11 -
P/RPS 3.76 1.72 1.96 1.48 1.61 1.46 1.86 12.43%
P/EPS 116.57 21.45 31.33 18.62 19.51 18.11 23.38 30.67%
EY 0.86 4.66 3.19 5.37 5.13 5.52 4.28 -23.44%
DY 2.80 4.52 2.88 7.29 9.03 9.23 8.52 -16.91%
P/NAPS 2.81 1.32 1.82 1.06 1.10 1.06 1.22 14.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/08/16 27/08/15 15/08/14 16/08/13 10/08/12 05/08/11 06/08/10 -
Price 2.37 5.95 6.92 4.63 4.42 3.75 4.16 -
P/RPS 0.71 1.85 1.95 1.56 1.65 1.44 1.88 -14.96%
P/EPS 22.10 23.08 31.20 19.64 19.96 17.91 23.66 -1.12%
EY 4.52 4.33 3.21 5.09 5.01 5.58 4.23 1.11%
DY 14.77 4.20 2.89 6.91 8.82 9.33 8.41 9.83%
P/NAPS 0.53 1.42 1.82 1.11 1.12 1.05 1.23 -13.08%

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