[PIE] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -21.8%
YoY- -26.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 152,538 131,428 116,394 84,741 94,508 71,778 58,124 17.43%
PBT 18,009 10,532 13,315 8,352 11,020 6,701 7,798 14.96%
Tax -4,042 -2,246 -2,832 -1,879 -2,185 -1,529 -2,308 9.78%
NP 13,967 8,286 10,483 6,473 8,835 5,172 5,490 16.83%
-
NP to SH 13,967 8,286 10,483 6,473 8,835 5,172 5,490 16.83%
-
Tax Rate 22.44% 21.33% 21.27% 22.50% 19.83% 22.82% 29.60% -
Total Cost 138,571 123,142 105,911 78,268 85,673 66,606 52,634 17.49%
-
Net Worth 340,339 301,797 277,585 257,129 239,230 222,114 213,713 8.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 340,339 301,797 277,585 257,129 239,230 222,114 213,713 8.05%
NOSH 76,826 76,793 63,959 63,962 63,965 64,009 63,986 3.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.16% 6.30% 9.01% 7.64% 9.35% 7.21% 9.45% -
ROE 4.10% 2.75% 3.78% 2.52% 3.69% 2.33% 2.57% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 198.55 171.15 181.98 132.49 147.75 112.14 90.84 13.91%
EPS 18.18 10.79 16.39 10.12 13.81 8.08 8.58 13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.43 3.93 4.34 4.02 3.74 3.47 3.34 4.81%
Adjusted Per Share Value based on latest NOSH - 63,962
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.67 33.32 29.51 21.48 23.96 18.20 14.73 17.44%
EPS 3.54 2.10 2.66 1.64 2.24 1.31 1.39 16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8628 0.7651 0.7037 0.6518 0.6065 0.5631 0.5418 8.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.49 6.40 4.75 4.45 3.35 4.04 4.29 -
P/RPS 3.27 3.74 2.61 3.36 2.27 3.60 4.72 -5.93%
P/EPS 35.70 59.31 28.98 43.97 24.25 50.00 50.00 -5.45%
EY 2.80 1.69 3.45 2.27 4.12 2.00 2.00 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.63 1.09 1.11 0.90 1.16 1.28 2.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 06/11/09 -
Price 8.59 7.15 5.91 4.48 3.53 4.04 4.26 -
P/RPS 4.33 4.18 3.25 3.38 2.39 3.60 4.69 -1.32%
P/EPS 47.25 66.27 36.06 44.27 25.56 50.00 49.65 -0.82%
EY 2.12 1.51 2.77 2.26 3.91 2.00 2.01 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.82 1.36 1.11 0.94 1.16 1.28 7.17%

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