[PIE] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

14-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 48.68%

YoY- -1.03%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	495,996	385,768	399,960	404,022	306,316	256,153	260,679	11.30%
YoY %	28.57%	-3.55%	-1.01%	31.90%	19.58%	-1.74%	-	-
Horiz. %	190.27%	147.99%	153.43%	154.99%	117.51%	98.26%	100.00%	-
PBT	32,231	16,709	44,416	32,435	33,559	26,683	28,288	2.19%
YoY %	92.90%	-62.38%	36.94%	-3.35%	25.77%	-5.67%	-	-
Horiz. %	113.94%	59.07%	157.01%	114.66%	118.63%	94.33%	100.00%	-
Tax	-8,080	-3,876	-10,652	-7,129	-7,990	-6,043	-6,057	4.91%
YoY %	-108.46%	63.61%	-49.42%	10.78%	-32.22%	0.23%	-	-
Horiz. %	133.40%	63.99%	175.86%	117.70%	131.91%	99.77%	100.00%	-
NP	24,151	12,833	33,764	25,306	25,569	20,640	22,231	1.38%
YoY %	88.19%	-61.99%	33.42%	-1.03%	23.88%	-7.16%	-	-
Horiz. %	108.64%	57.73%	151.88%	113.83%	115.02%	92.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,151	12,833	33,764	25,306	25,569	20,640	22,231	1.38%
YoY %	88.19%	-61.99%	33.42%	-1.03%	23.88%	-7.16%	-	-
Horiz. %	108.64%	57.73%	151.88%	113.83%	115.02%	92.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	23.20%	23.98%	21.98%	23.81%	22.65%	21.41%	-
YoY %	8.06%	-3.25%	9.10%	-7.69%	5.12%	5.79%	-	-
Horiz. %	117.09%	108.36%	112.00%	102.66%	111.21%	105.79%	100.00%	-
Total Cost	471,845	372,935	366,196	378,716	280,747	235,513	238,448	12.03%
YoY %	26.52%	1.84%	-3.31%	34.90%	19.21%	-1.23%	-	-
Horiz. %	197.88%	156.40%	153.57%	158.83%	117.74%	98.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,201	349,478	340,251	301,645	277,631	257,200	239,297	8.01%
YoY %	8.79%	2.71%	12.80%	8.65%	7.94%	7.48%	-	-
Horiz. %	158.88%	146.04%	142.19%	126.05%	116.02%	107.48%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	19,202	134,414	19,201	15,350	20,470	24,952	22,394	-2.52%
YoY %	-85.71%	600.04%	25.09%	-25.01%	-17.96%	11.42%	-	-
Horiz. %	85.75%	600.22%	85.74%	68.55%	91.41%	111.42%	100.00%	-
Div Payout %	79.51%	1,047.41%	56.87%	60.66%	80.06%	120.89%	100.73%	-
YoY %	-92.41%	1,741.76%	-6.25%	-24.23%	-33.77%	20.01%	-	-
Horiz. %	78.93%	1,039.82%	56.46%	60.22%	79.48%	120.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	380,201	349,478	340,251	301,645	277,631	257,200	239,297	8.01%
YoY %	8.79%	2.71%	12.80%	8.65%	7.94%	7.48%	-	-
Horiz. %	158.88%	146.04%	142.19%	126.05%	116.02%	107.48%	100.00%	-
NOSH	384,042	384,041	76,806	76,754	63,970	63,980	63,983	34.77%
YoY %	0.00%	400.01%	0.07%	19.98%	-0.02%	-0.00%	-	-
Horiz. %	600.23%	600.22%	120.04%	119.96%	99.98%	100.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	4.87%	3.33%	8.44%	6.26%	8.35%	8.06%	8.53%	-
YoY %	46.25%	-60.55%	34.82%	-25.03%	3.60%	-5.51%	-	-
Horiz. %	57.09%	39.04%	98.94%	73.39%	97.89%	94.49%	100.00%	-
ROE	6.35%	3.67%	9.92%	8.39%	9.21%	8.02%	9.29%	-
YoY %	73.02%	-63.00%	18.24%	-8.90%	14.84%	-13.67%	-	-
Horiz. %	68.35%	39.50%	106.78%	90.31%	99.14%	86.33%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	129.15	100.45	520.74	526.38	478.84	400.36	407.42	-17.41%
YoY %	28.57%	-80.71%	-1.07%	9.93%	19.60%	-1.73%	-	-
Horiz. %	31.70%	24.66%	127.81%	129.20%	117.53%	98.27%	100.00%	-
EPS	6.29	3.34	43.96	32.97	39.97	32.26	34.75	-24.76%
YoY %	88.32%	-92.40%	33.33%	-17.51%	23.90%	-7.17%	-	-
Horiz. %	18.10%	9.61%	126.50%	94.88%	115.02%	92.83%	100.00%	-
DPS	5.00	35.00	25.00	20.00	32.00	39.00	35.00	-27.67%
YoY %	-85.71%	40.00%	25.00%	-37.50%	-17.95%	11.43%	-	-
Horiz. %	14.29%	100.00%	71.43%	57.14%	91.43%	111.43%	100.00%	-
NAPS	0.99	0.91	4.43	3.93	4.34	4.02	3.74	-19.85%
YoY %	8.79%	-79.46%	12.72%	-9.45%	7.96%	7.49%	-	-
Horiz. %	26.47%	24.33%	118.45%	105.08%	116.04%	107.49%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 76,793
RPS	125.74	97.80	101.39	102.42	77.65	64.94	66.08	11.30%
YoY %	28.57%	-3.54%	-1.01%	31.90%	19.57%	-1.73%	-	-
Horiz. %	190.28%	148.00%	153.44%	154.99%	117.51%	98.27%	100.00%	-
EPS	6.12	3.25	8.56	6.42	6.48	5.23	5.64	1.36%
YoY %	88.31%	-62.03%	33.33%	-0.93%	23.90%	-7.27%	-	-
Horiz. %	108.51%	57.62%	151.77%	113.83%	114.89%	92.73%	100.00%	-
DPS	4.87	34.08	4.87	3.89	5.19	6.33	5.68	-2.52%
YoY %	-85.71%	599.79%	25.19%	-25.05%	-18.01%	11.44%	-	-
Horiz. %	85.74%	600.00%	85.74%	68.49%	91.37%	111.44%	100.00%	-
NAPS	0.9638	0.886	0.8626	0.7647	0.7038	0.652	0.6066	8.01%
YoY %	8.78%	2.71%	12.80%	8.65%	7.94%	7.48%	-	-
Horiz. %	158.89%	146.06%	142.20%	126.06%	116.02%	107.48%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	2.23	1.84	6.49	6.40	4.75	4.45	3.35	-
P/RPS	1.73	1.83	1.25	1.22	0.99	1.11	0.82	13.23%
YoY %	-5.46%	46.40%	2.46%	23.23%	-10.81%	35.37%	-	-
Horiz. %	210.98%	223.17%	152.44%	148.78%	120.73%	135.37%	100.00%	-
P/EPS	35.46	55.06	14.76	19.41	11.88	13.79	9.64	24.21%
YoY %	-35.60%	273.04%	-23.96%	63.38%	-13.85%	43.05%	-	-
Horiz. %	367.84%	571.16%	153.11%	201.35%	123.24%	143.05%	100.00%	-
EY	2.82	1.82	6.77	5.15	8.41	7.25	10.37	-19.49%
YoY %	54.95%	-73.12%	31.46%	-38.76%	16.00%	-30.09%	-	-
Horiz. %	27.19%	17.55%	65.28%	49.66%	81.10%	69.91%	100.00%	-
DY	2.24	19.02	3.85	3.13	6.74	8.76	10.45	-22.62%
YoY %	-88.22%	394.03%	23.00%	-53.56%	-23.06%	-16.17%	-	-
Horiz. %	21.44%	182.01%	36.84%	29.95%	64.50%	83.83%	100.00%	-
P/NAPS	2.25	2.02	1.47	1.63	1.09	1.11	0.90	16.48%
YoY %	11.39%	37.41%	-9.82%	49.54%	-1.80%	23.33%	-	-
Horiz. %	250.00%	224.44%	163.33%	181.11%	121.11%	123.33%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	06/11/17	07/11/16	16/11/15	14/11/14	08/11/13	09/11/12	04/11/11	-
Price	2.05	1.88	8.59	7.15	5.91	4.48	3.53	-
P/RPS	1.59	1.87	1.65	1.36	1.23	1.12	0.87	10.56%
YoY %	-14.97%	13.33%	21.32%	10.57%	9.82%	28.74%	-	-
Horiz. %	182.76%	214.94%	189.66%	156.32%	141.38%	128.74%	100.00%	-
P/EPS	32.60	56.26	19.54	21.69	14.79	13.89	10.16	21.42%
YoY %	-42.05%	187.92%	-9.91%	46.65%	6.48%	36.71%	-	-
Horiz. %	320.87%	553.74%	192.32%	213.48%	145.57%	136.71%	100.00%	-
EY	3.07	1.78	5.12	4.61	6.76	7.20	9.84	-17.63%
YoY %	72.47%	-65.23%	11.06%	-31.80%	-6.11%	-26.83%	-	-
Horiz. %	31.20%	18.09%	52.03%	46.85%	68.70%	73.17%	100.00%	-
DY	2.44	18.62	2.91	2.80	5.41	8.71	9.92	-20.82%
YoY %	-86.90%	539.86%	3.93%	-48.24%	-37.89%	-12.20%	-	-
Horiz. %	24.60%	187.70%	29.33%	28.23%	54.54%	87.80%	100.00%	-
P/NAPS	2.07	2.07	1.94	1.82	1.36	1.11	0.94	14.04%
YoY %	0.00%	6.70%	6.59%	33.82%	22.52%	18.09%	-	-
Horiz. %	220.21%	220.21%	206.38%	193.62%	144.68%	118.09%	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