[PIE] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 93.15%
YoY- 16.32%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 286,884 337,939 255,611 247,422 272,595 189,922 171,412 8.95%
PBT 18,473 29,715 10,617 26,407 21,903 20,244 18,331 0.12%
Tax -4,271 -7,430 -2,381 -6,609 -4,883 -5,158 -4,164 0.42%
NP 14,202 22,285 8,236 19,798 17,020 15,086 14,167 0.04%
-
NP to SH 14,202 22,285 8,236 19,798 17,020 15,086 14,167 0.04%
-
Tax Rate 23.12% 25.00% 22.43% 25.03% 22.29% 25.48% 22.72% -
Total Cost 272,682 315,654 247,375 227,624 255,575 174,836 157,245 9.60%
-
Net Worth 391,722 376,361 341,795 321,007 292,363 266,148 251,473 7.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 23,042 19,202 26,882 19,198 15,347 20,472 24,955 -1.31%
Div Payout % 162.25% 86.17% 326.41% 96.97% 90.17% 135.71% 176.15% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 391,722 376,361 341,795 321,007 292,363 266,148 251,473 7.66%
NOSH 384,042 384,042 76,808 76,795 76,735 63,977 63,988 34.78%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.95% 6.59% 3.22% 8.00% 6.24% 7.94% 8.26% -
ROE 3.63% 5.92% 2.41% 6.17% 5.82% 5.67% 5.63% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 74.70 88.00 332.79 322.18 355.24 296.86 267.88 -19.16%
EPS 3.70 5.80 11.00 25.78 22.18 23.58 22.14 -25.77%
DPS 6.00 5.00 35.00 25.00 20.00 32.00 39.00 -26.78%
NAPS 1.02 0.98 4.45 4.18 3.81 4.16 3.93 -20.12%
Adjusted Per Share Value based on latest NOSH - 76,814
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 74.70 88.00 66.56 64.43 70.98 49.45 44.63 8.95%
EPS 3.70 5.80 2.14 5.16 4.43 3.93 3.69 0.04%
DPS 6.00 5.00 7.00 5.00 4.00 5.33 6.50 -1.32%
NAPS 1.02 0.98 0.89 0.8359 0.7613 0.693 0.6548 7.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.30 2.33 12.50 5.53 6.95 4.39 4.32 -
P/RPS 1.74 2.65 3.76 1.72 1.96 1.48 1.61 1.30%
P/EPS 35.15 40.15 116.57 21.45 31.33 18.62 19.51 10.30%
EY 2.84 2.49 0.86 4.66 3.19 5.37 5.13 -9.38%
DY 4.62 2.15 2.80 4.52 2.88 7.29 9.03 -10.56%
P/NAPS 1.27 2.38 2.81 1.32 1.82 1.06 1.10 2.42%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 07/08/17 08/08/16 27/08/15 15/08/14 16/08/13 10/08/12 -
Price 1.63 2.26 2.37 5.95 6.92 4.63 4.42 -
P/RPS 2.18 2.57 0.71 1.85 1.95 1.56 1.65 4.74%
P/EPS 44.08 38.95 22.10 23.08 31.20 19.64 19.96 14.10%
EY 2.27 2.57 4.52 4.33 3.21 5.09 5.01 -12.35%
DY 3.68 2.21 14.77 4.20 2.89 6.91 8.82 -13.55%
P/NAPS 1.60 2.31 0.53 1.42 1.82 1.11 1.12 6.12%

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