[PIE] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.88%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 193,518 262,281 157,705 142,711 92,663 88,971 73,680 17.44%
PBT 29,023 35,540 18,339 15,671 17,532 17,914 10,137 19.14%
Tax -5,790 -11,714 -5,135 -3,209 -3,822 -2,918 -899 36.36%
NP 23,233 23,826 13,204 12,462 13,710 14,996 9,238 16.59%
-
NP to SH 23,233 23,826 13,204 12,462 13,710 14,996 9,238 16.59%
-
Tax Rate 19.95% 32.96% 28.00% 20.48% 21.80% 16.29% 8.87% -
Total Cost 170,285 238,455 144,501 130,249 78,953 73,975 64,442 17.56%
-
Net Worth 372,520 71,740 307,237 287,732 255,880 191,956 233,509 8.08%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 372,520 71,740 307,237 287,732 255,880 191,956 233,509 8.08%
NOSH 384,042 76,320 76,809 63,940 63,970 63,985 63,975 34.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.01% 9.08% 8.37% 8.73% 14.80% 16.85% 12.54% -
ROE 6.24% 33.21% 4.30% 4.33% 5.36% 7.81% 3.96% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.39 343.66 205.32 223.19 144.85 139.05 115.17 -12.85%
EPS 6.05 6.20 17.00 19.49 21.43 23.44 14.44 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 4.00 4.50 4.00 3.00 3.65 -19.80%
Adjusted Per Share Value based on latest NOSH - 63,940
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.39 68.29 41.06 37.16 24.13 23.17 19.19 17.43%
EPS 6.05 6.20 3.44 3.24 3.57 3.90 2.41 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.1868 0.80 0.7492 0.6663 0.4998 0.608 8.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.68 10.70 5.88 6.96 4.32 3.92 3.95 -
P/RPS 3.33 3.11 2.86 3.12 2.98 2.82 3.43 -0.49%
P/EPS 27.77 34.27 34.20 35.71 20.16 16.73 27.35 0.25%
EY 3.60 2.92 2.92 2.80 4.96 5.98 3.66 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 11.38 1.47 1.55 1.08 1.31 1.08 8.16%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 22/02/13 24/02/12 28/02/11 -
Price 1.98 11.06 7.02 8.14 4.35 4.22 3.87 -
P/RPS 3.93 3.22 3.42 3.65 3.00 3.03 3.36 2.64%
P/EPS 32.73 35.43 40.84 41.77 20.30 18.01 26.80 3.38%
EY 3.06 2.82 2.45 2.39 4.93 5.55 3.73 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 11.77 1.76 1.81 1.09 1.41 1.06 11.51%

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