[PIE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 69.49%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 385,768 399,960 404,022 306,316 256,153 260,679 213,523 10.35%
PBT 16,709 44,416 32,435 33,559 26,683 28,288 20,995 -3.73%
Tax -3,876 -10,652 -7,129 -7,990 -6,043 -6,057 -4,570 -2.70%
NP 12,833 33,764 25,306 25,569 20,640 22,231 16,425 -4.02%
-
NP to SH 12,833 33,764 25,306 25,569 20,640 22,231 16,425 -4.02%
-
Tax Rate 23.20% 23.98% 21.98% 23.81% 22.65% 21.41% 21.77% -
Total Cost 372,935 366,196 378,716 280,747 235,513 238,448 197,098 11.20%
-
Net Worth 349,478 340,251 301,645 277,631 257,200 239,297 222,028 7.84%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 134,414 19,201 15,350 20,470 24,952 22,394 22,394 34.77%
Div Payout % 1,047.41% 56.87% 60.66% 80.06% 120.89% 100.73% 136.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 349,478 340,251 301,645 277,631 257,200 239,297 222,028 7.84%
NOSH 384,041 76,806 76,754 63,970 63,980 63,983 63,985 34.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.33% 8.44% 6.26% 8.35% 8.06% 8.53% 7.69% -
ROE 3.67% 9.92% 8.39% 9.21% 8.02% 9.29% 7.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 100.45 520.74 526.38 478.84 400.36 407.42 333.71 -18.12%
EPS 3.34 43.96 32.97 39.97 32.26 34.75 25.67 -28.79%
DPS 35.00 25.00 20.00 32.00 39.00 35.00 35.00 0.00%
NAPS 0.91 4.43 3.93 4.34 4.02 3.74 3.47 -19.97%
Adjusted Per Share Value based on latest NOSH - 63,959
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 100.45 104.14 105.20 79.76 66.70 67.88 55.60 10.35%
EPS 3.34 8.79 6.59 6.66 5.37 5.79 4.28 -4.04%
DPS 35.00 5.00 4.00 5.33 6.50 5.83 5.83 34.77%
NAPS 0.91 0.886 0.7854 0.7229 0.6697 0.6231 0.5781 7.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 6.49 6.40 4.75 4.45 3.35 4.04 -
P/RPS 1.83 1.25 1.22 0.99 1.11 0.82 1.21 7.13%
P/EPS 55.06 14.76 19.41 11.88 13.79 9.64 15.74 23.18%
EY 1.82 6.77 5.15 8.41 7.25 10.37 6.35 -18.78%
DY 19.02 3.85 3.13 6.74 8.76 10.45 8.66 13.99%
P/NAPS 2.02 1.47 1.63 1.09 1.11 0.90 1.16 9.67%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 16/11/15 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 -
Price 1.88 8.59 7.15 5.91 4.48 3.53 4.04 -
P/RPS 1.87 1.65 1.36 1.23 1.12 0.87 1.21 7.51%
P/EPS 56.26 19.54 21.69 14.79 13.89 10.16 15.74 23.62%
EY 1.78 5.12 4.61 6.76 7.20 9.84 6.35 -19.08%
DY 18.62 2.91 2.80 5.41 8.71 9.92 8.66 13.59%
P/NAPS 2.07 1.94 1.82 1.36 1.11 0.94 1.16 10.12%

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