[PIE] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

16-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 72.56%

YoY- 15.39%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	135,886	136,355	115,228	108,332	91,386	90,081	72,337	11.06%
YoY %	-0.34%	18.33%	6.37%	18.54%	1.45%	24.53%	-	-
Horiz. %	187.85%	188.50%	159.29%	149.76%	126.33%	124.53%	100.00%	-
PBT	7,961	13,995	10,038	13,228	11,144	10,701	5,524	6.27%
YoY %	-43.12%	39.42%	-24.12%	18.70%	4.14%	93.72%	-	-
Horiz. %	144.12%	253.35%	181.72%	239.46%	201.74%	193.72%	100.00%	-
Tax	-1,829	-4,447	-2,136	-3,677	-2,867	-2,727	-1,059	9.52%
YoY %	58.87%	-108.19%	41.91%	-28.25%	-5.13%	-157.51%	-	-
Horiz. %	172.71%	419.92%	201.70%	347.21%	270.73%	257.51%	100.00%	-
NP	6,132	9,548	7,902	9,551	8,277	7,974	4,465	5.42%
YoY %	-35.78%	20.83%	-17.27%	15.39%	3.80%	78.59%	-	-
Horiz. %	137.33%	213.84%	176.98%	213.91%	185.38%	178.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,132	9,548	7,902	9,551	8,277	7,974	4,465	5.42%
YoY %	-35.78%	20.83%	-17.27%	15.39%	3.80%	78.59%	-	-
Horiz. %	137.33%	213.84%	176.98%	213.91%	185.38%	178.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.97%	31.78%	21.28%	27.80%	25.73%	25.48%	19.17%	-
YoY %	-27.72%	49.34%	-23.45%	8.05%	0.98%	32.92%	-	-
Horiz. %	119.82%	165.78%	111.01%	145.02%	134.22%	132.92%	100.00%	-
Total Cost	129,754	126,807	107,326	98,781	83,109	82,107	67,872	11.39%
YoY %	2.32%	18.15%	8.65%	18.86%	1.22%	20.97%	-	-
Horiz. %	191.17%	186.83%	158.13%	145.54%	122.45%	120.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,795	321,083	292,581	266,122	251,380	228,457	216,213	7.92%
YoY %	6.45%	9.74%	9.94%	5.86%	10.03%	5.66%	-	-
Horiz. %	158.08%	148.50%	135.32%	123.08%	116.26%	105.66%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	26,882	19,203	15,358	20,470	24,946	-	22,388	3.09%
YoY %	39.99%	25.04%	-24.97%	-17.94%	0.00%	-	-	-
Horiz. %	120.07%	85.77%	68.60%	91.43%	111.43%	-	100.00%	-
Div Payout %	438.40%	201.13%	194.36%	214.33%	301.39%	-	501.43%	-
YoY %	117.97%	3.48%	-9.32%	-28.89%	0.00%	-	-	-
Horiz. %	87.43%	40.11%	38.76%	42.74%	60.11%	-	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	341,795	321,083	292,581	266,122	251,380	228,457	216,213	7.92%
YoY %	6.45%	9.74%	9.94%	5.86%	10.03%	5.66%	-	-
Horiz. %	158.08%	148.50%	135.32%	123.08%	116.26%	105.66%	100.00%	-
NOSH	76,808	76,814	76,793	63,971	63,964	63,993	63,968	3.09%
YoY %	-0.01%	0.03%	20.04%	0.01%	-0.05%	0.04%	-	-
Horiz. %	120.07%	120.08%	120.05%	100.00%	99.99%	100.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	4.51%	7.00%	6.86%	8.82%	9.06%	8.85%	6.17%	-
YoY %	-35.57%	2.04%	-22.22%	-2.65%	2.37%	43.44%	-	-
Horiz. %	73.10%	113.45%	111.18%	142.95%	146.84%	143.44%	100.00%	-
ROE	1.79%	2.97%	2.70%	3.59%	3.29%	3.49%	2.07%	-
YoY %	-39.73%	10.00%	-24.79%	9.12%	-5.73%	68.60%	-	-
Horiz. %	86.47%	143.48%	130.43%	173.43%	158.94%	168.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	176.92	177.51	150.05	169.34	142.87	140.77	113.08	7.73%
YoY %	-0.33%	18.30%	-11.39%	18.53%	1.49%	24.49%	-	-
Horiz. %	156.46%	156.98%	132.69%	149.75%	126.34%	124.49%	100.00%	-
EPS	8.00	12.43	10.29	14.93	12.94	12.46	6.98	2.29%
YoY %	-35.64%	20.80%	-31.08%	15.38%	3.85%	78.51%	-	-
Horiz. %	114.61%	178.08%	147.42%	213.90%	185.39%	178.51%	100.00%	-
DPS	35.00	25.00	20.00	32.00	39.00	0.00	35.00	0.00%
YoY %	40.00%	25.00%	-37.50%	-17.95%	0.00%	0.00%	-	-
Horiz. %	100.00%	71.43%	57.14%	91.43%	111.43%	0.00%	100.00%	-
NAPS	4.45	4.18	3.81	4.16	3.93	3.57	3.38	4.68%
YoY %	6.46%	9.71%	-8.41%	5.85%	10.08%	5.62%	-	-
Horiz. %	131.66%	123.67%	112.72%	123.08%	116.27%	105.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 63,971
RPS	34.45	34.57	29.21	27.46	23.17	22.84	18.34	11.06%
YoY %	-0.35%	18.35%	6.37%	18.52%	1.44%	24.54%	-	-
Horiz. %	187.84%	188.50%	159.27%	149.73%	126.34%	124.54%	100.00%	-
EPS	1.55	2.42	2.00	2.42	2.10	2.02	1.13	5.40%
YoY %	-35.95%	21.00%	-17.36%	15.24%	3.96%	78.76%	-	-
Horiz. %	137.17%	214.16%	176.99%	214.16%	185.84%	178.76%	100.00%	-
DPS	6.82	4.87	3.89	5.19	6.32	0.00	5.68	3.09%
YoY %	40.04%	25.19%	-25.05%	-17.88%	0.00%	0.00%	-	-
Horiz. %	120.07%	85.74%	68.49%	91.37%	111.27%	0.00%	100.00%	-
NAPS	0.8665	0.814	0.7417	0.6746	0.6373	0.5792	0.5481	7.92%
YoY %	6.45%	9.75%	9.95%	5.85%	10.03%	5.67%	-	-
Horiz. %	158.09%	148.51%	135.32%	123.08%	116.27%	105.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	12.50	5.53	6.95	4.39	4.32	3.79	4.11	-
P/RPS	7.07	3.12	4.63	2.59	3.02	2.69	3.63	11.73%
YoY %	126.60%	-32.61%	78.76%	-14.24%	12.27%	-25.90%	-	-
Horiz. %	194.77%	85.95%	127.55%	71.35%	83.20%	74.10%	100.00%	-
P/EPS	156.57	44.49	67.54	29.40	33.38	30.42	58.88	17.68%
YoY %	251.92%	-34.13%	129.73%	-11.92%	9.73%	-48.34%	-	-
Horiz. %	265.91%	75.56%	114.71%	49.93%	56.69%	51.66%	100.00%	-
EY	0.64	2.25	1.48	3.40	3.00	3.29	1.70	-15.01%
YoY %	-71.56%	52.03%	-56.47%	13.33%	-8.81%	93.53%	-	-
Horiz. %	37.65%	132.35%	87.06%	200.00%	176.47%	193.53%	100.00%	-
DY	2.80	4.52	2.88	7.29	9.03	0.00	8.52	-16.91%
YoY %	-38.05%	56.94%	-60.49%	-19.27%	0.00%	0.00%	-	-
Horiz. %	32.86%	53.05%	33.80%	85.56%	105.99%	0.00%	100.00%	-
P/NAPS	2.81	1.32	1.82	1.06	1.10	1.06	1.22	14.90%
YoY %	112.88%	-27.47%	71.70%	-3.64%	3.77%	-13.11%	-	-
Horiz. %	230.33%	108.20%	149.18%	86.89%	90.16%	86.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	08/08/16	27/08/15	15/08/14	16/08/13	10/08/12	05/08/11	06/08/10	-
Price	2.37	5.95	6.92	4.63	4.42	3.75	4.16	-
P/RPS	1.34	3.35	4.61	2.73	3.09	2.66	3.68	-15.48%
YoY %	-60.00%	-27.33%	68.86%	-11.65%	16.17%	-27.72%	-	-
Horiz. %	36.41%	91.03%	125.27%	74.18%	83.97%	72.28%	100.00%	-
P/EPS	29.69	47.87	67.25	31.01	34.16	30.09	59.60	-10.95%
YoY %	-37.98%	-28.82%	116.87%	-9.22%	13.53%	-49.51%	-	-
Horiz. %	49.82%	80.32%	112.84%	52.03%	57.32%	50.49%	100.00%	-
EY	3.37	2.09	1.49	3.22	2.93	3.32	1.68	12.28%
YoY %	61.24%	40.27%	-53.73%	9.90%	-11.75%	97.62%	-	-
Horiz. %	200.60%	124.40%	88.69%	191.67%	174.40%	197.62%	100.00%	-
DY	14.77	4.20	2.89	6.91	8.82	0.00	8.41	9.83%
YoY %	251.67%	45.33%	-58.18%	-21.66%	0.00%	0.00%	-	-
Horiz. %	175.62%	49.94%	34.36%	82.16%	104.88%	0.00%	100.00%	-
P/NAPS	0.53	1.42	1.82	1.11	1.12	1.05	1.23	-13.08%
YoY %	-62.68%	-21.98%	63.96%	-0.89%	6.67%	-14.63%	-	-
Horiz. %	43.09%	115.45%	147.97%	90.24%	91.06%	85.37%	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