[PIE] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 70.57%
YoY- 49.55%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 661,257 679,283 579,285 662,241 561,727 449,027 348,816 11.24%
PBT 55,385 63,443 45,732 79,956 50,773 49,231 44,215 3.82%
Tax -12,243 -15,432 -9,666 -22,366 -12,263 -11,199 -9,866 3.66%
NP 43,142 48,011 36,066 57,590 38,510 38,032 34,349 3.87%
-
NP to SH 43,142 48,011 36,066 57,590 38,510 38,032 34,349 3.87%
-
Tax Rate 22.11% 24.32% 21.14% 27.97% 24.15% 22.75% 22.31% -
Total Cost 618,115 631,272 543,219 604,651 523,217 410,995 314,467 11.91%
-
Net Worth 430,127 403,244 372,520 72,009 317,853 287,830 265,503 8.36%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,042 19,202 134,414 19,151 15,355 20,467 24,950 -1.31%
Div Payout % 53.41% 40.00% 372.69% 33.26% 39.87% 53.82% 72.64% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 430,127 403,244 372,520 72,009 317,853 287,830 265,503 8.36%
NOSH 384,042 384,042 384,042 76,606 76,776 63,962 63,976 34.79%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.52% 7.07% 6.23% 8.70% 6.86% 8.47% 9.85% -
ROE 10.03% 11.91% 9.68% 79.98% 12.12% 13.21% 12.94% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 172.18 176.88 150.84 864.47 731.64 702.02 545.22 -17.47%
EPS 11.23 12.50 9.39 15.00 50.00 59.46 53.69 -22.94%
DPS 6.00 5.00 35.00 25.00 20.00 32.00 39.00 -26.78%
NAPS 1.12 1.05 0.97 0.94 4.14 4.50 4.15 -19.60%
Adjusted Per Share Value based on latest NOSH - 76,320
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 167.63 172.20 146.85 167.88 142.40 113.83 88.43 11.24%
EPS 10.94 12.17 9.14 14.60 9.76 9.64 8.71 3.87%
DPS 5.84 4.87 34.08 4.86 3.89 5.19 6.33 -1.33%
NAPS 1.0904 1.0223 0.9444 0.1826 0.8058 0.7297 0.6731 8.36%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.49 1.95 1.68 10.70 5.88 6.96 4.32 -
P/RPS 0.87 1.10 1.11 1.24 0.80 0.99 0.79 1.61%
P/EPS 13.26 15.60 17.89 14.23 11.72 11.71 8.05 8.66%
EY 7.54 6.41 5.59 7.03 8.53 8.54 12.43 -7.99%
DY 4.03 2.56 20.83 2.34 3.40 4.60 9.03 -12.57%
P/NAPS 1.33 1.86 1.73 11.38 1.42 1.55 1.04 4.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 23/02/18 27/02/17 29/02/16 27/02/15 28/02/14 22/02/13 -
Price 1.61 1.69 1.98 11.06 7.02 8.14 4.35 -
P/RPS 0.94 0.96 1.31 1.28 0.96 1.16 0.80 2.72%
P/EPS 14.33 13.52 21.08 14.71 14.00 13.69 8.10 9.97%
EY 6.98 7.40 4.74 6.80 7.15 7.30 12.34 -9.05%
DY 3.73 2.96 17.68 2.26 2.85 3.93 8.97 -13.59%
P/NAPS 1.44 1.61 2.04 11.77 1.70 1.81 1.05 5.40%

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