[PIE] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 70.54%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 461,306 495,996 385,768 399,960 404,022 306,316 256,153 10.29%
PBT 32,562 32,231 16,709 44,416 32,435 33,559 26,683 3.37%
Tax -10,243 -8,080 -3,876 -10,652 -7,129 -7,990 -6,043 9.18%
NP 22,319 24,151 12,833 33,764 25,306 25,569 20,640 1.31%
-
NP to SH 22,319 24,151 12,833 33,764 25,306 25,569 20,640 1.31%
-
Tax Rate 31.46% 25.07% 23.20% 23.98% 21.98% 23.81% 22.65% -
Total Cost 438,987 471,845 372,935 366,196 378,716 280,747 235,513 10.93%
-
Net Worth 410,924 380,201 349,478 340,251 301,645 277,631 257,200 8.11%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 23,042 19,202 134,414 19,201 15,350 20,470 24,952 -1.31%
Div Payout % 103.24% 79.51% 1,047.41% 56.87% 60.66% 80.06% 120.89% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 410,924 380,201 349,478 340,251 301,645 277,631 257,200 8.11%
NOSH 384,042 384,042 384,041 76,806 76,754 63,970 63,980 34.79%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.84% 4.87% 3.33% 8.44% 6.26% 8.35% 8.06% -
ROE 5.43% 6.35% 3.67% 9.92% 8.39% 9.21% 8.02% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 120.12 129.15 100.45 520.74 526.38 478.84 400.36 -18.17%
EPS 5.81 6.29 3.34 43.96 32.97 39.97 32.26 -24.84%
DPS 6.00 5.00 35.00 25.00 20.00 32.00 39.00 -26.78%
NAPS 1.07 0.99 0.91 4.43 3.93 4.34 4.02 -19.78%
Adjusted Per Share Value based on latest NOSH - 76,826
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 116.94 125.74 97.80 101.39 102.42 77.65 64.94 10.29%
EPS 5.66 6.12 3.25 8.56 6.42 6.48 5.23 1.32%
DPS 5.84 4.87 34.08 4.87 3.89 5.19 6.33 -1.33%
NAPS 1.0417 0.9638 0.886 0.8626 0.7647 0.7038 0.652 8.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.60 2.23 1.84 6.49 6.40 4.75 4.45 -
P/RPS 1.33 1.73 1.83 1.25 1.22 0.99 1.11 3.05%
P/EPS 27.53 35.46 55.06 14.76 19.41 11.88 13.79 12.20%
EY 3.63 2.82 1.82 6.77 5.15 8.41 7.25 -10.88%
DY 3.75 2.24 19.02 3.85 3.13 6.74 8.76 -13.18%
P/NAPS 1.50 2.25 2.02 1.47 1.63 1.09 1.11 5.14%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 05/11/18 06/11/17 07/11/16 16/11/15 14/11/14 08/11/13 09/11/12 -
Price 1.57 2.05 1.88 8.59 7.15 5.91 4.48 -
P/RPS 1.31 1.59 1.87 1.65 1.36 1.23 1.12 2.64%
P/EPS 27.01 32.60 56.26 19.54 21.69 14.79 13.89 11.71%
EY 3.70 3.07 1.78 5.12 4.61 6.76 7.20 -10.49%
DY 3.82 2.44 18.62 2.91 2.80 5.41 8.71 -12.82%
P/NAPS 1.47 2.07 2.07 1.94 1.82 1.36 1.11 4.79%

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