[PIE] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 45.69%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 399,960 404,022 306,316 256,153 260,679 213,523 156,667 16.89%
PBT 44,416 32,435 33,559 26,683 28,288 20,995 23,243 11.39%
Tax -10,652 -7,129 -7,990 -6,043 -6,057 -4,570 -5,260 12.47%
NP 33,764 25,306 25,569 20,640 22,231 16,425 17,983 11.06%
-
NP to SH 33,764 25,306 25,569 20,640 22,231 16,425 17,983 11.06%
-
Tax Rate 23.98% 21.98% 23.81% 22.65% 21.41% 21.77% 22.63% -
Total Cost 366,196 378,716 280,747 235,513 238,448 197,098 138,684 17.55%
-
Net Worth 340,251 301,645 277,631 257,200 239,297 222,028 213,748 8.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,201 15,350 20,470 24,952 22,394 22,394 22,398 -2.53%
Div Payout % 56.87% 60.66% 80.06% 120.89% 100.73% 136.35% 124.56% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 340,251 301,645 277,631 257,200 239,297 222,028 213,748 8.05%
NOSH 76,806 76,754 63,970 63,980 63,983 63,985 63,996 3.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.44% 6.26% 8.35% 8.06% 8.53% 7.69% 11.48% -
ROE 9.92% 8.39% 9.21% 8.02% 9.29% 7.40% 8.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 520.74 526.38 478.84 400.36 407.42 333.71 244.81 13.39%
EPS 43.96 32.97 39.97 32.26 34.75 25.67 28.10 7.74%
DPS 25.00 20.00 32.00 39.00 35.00 35.00 35.00 -5.45%
NAPS 4.43 3.93 4.34 4.02 3.74 3.47 3.34 4.81%
Adjusted Per Share Value based on latest NOSH - 63,962
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 104.14 105.20 79.76 66.70 67.88 55.60 40.79 16.89%
EPS 8.79 6.59 6.66 5.37 5.79 4.28 4.68 11.07%
DPS 5.00 4.00 5.33 6.50 5.83 5.83 5.83 -2.52%
NAPS 0.886 0.7854 0.7229 0.6697 0.6231 0.5781 0.5566 8.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.49 6.40 4.75 4.45 3.35 4.04 4.29 -
P/RPS 1.25 1.22 0.99 1.11 0.82 1.21 1.75 -5.45%
P/EPS 14.76 19.41 11.88 13.79 9.64 15.74 15.27 -0.56%
EY 6.77 5.15 8.41 7.25 10.37 6.35 6.55 0.55%
DY 3.85 3.13 6.74 8.76 10.45 8.66 8.16 -11.76%
P/NAPS 1.47 1.63 1.09 1.11 0.90 1.16 1.28 2.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 06/11/09 -
Price 8.59 7.15 5.91 4.48 3.53 4.04 4.26 -
P/RPS 1.65 1.36 1.23 1.12 0.87 1.21 1.74 -0.88%
P/EPS 19.54 21.69 14.79 13.89 10.16 15.74 15.16 4.31%
EY 5.12 4.61 6.76 7.20 9.84 6.35 6.60 -4.14%
DY 2.91 2.80 5.41 8.71 9.92 8.66 8.22 -15.88%
P/NAPS 1.94 1.82 1.36 1.11 0.94 1.16 1.28 7.17%

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