[PIE] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -59.63%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 119,725 111,067 157,367 81,590 80,026 76,090 69,407 9.50%
PBT 2,656 12,412 11,866 7,016 7,187 6,568 8,770 -18.03%
Tax -552 -2,162 -2,747 -1,481 -1,298 -1,146 -1,982 -19.17%
NP 2,104 10,250 9,119 5,535 5,889 5,422 6,788 -17.71%
-
NP to SH 2,104 10,250 9,119 5,535 5,889 5,422 6,788 -17.71%
-
Tax Rate 20.78% 17.42% 23.15% 21.11% 18.06% 17.45% 22.60% -
Total Cost 117,621 100,817 148,248 76,055 74,137 70,668 62,619 11.06%
-
Net Worth 329,626 331,685 297,358 273,870 261,164 238,071 228,399 6.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 22,399 - -
Div Payout % - - - - - 413.12% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 329,626 331,685 297,358 273,870 261,164 238,071 228,399 6.29%
NOSH 70,133 76,779 63,948 63,988 64,010 63,997 63,977 1.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.76% 9.23% 5.79% 6.78% 7.36% 7.13% 9.78% -
ROE 0.64% 3.09% 3.07% 2.02% 2.25% 2.28% 2.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 170.71 144.66 246.09 127.51 125.02 118.90 108.49 7.84%
EPS 3.00 13.35 14.26 8.65 9.20 8.47 10.61 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 4.70 4.32 4.65 4.28 4.08 3.72 3.57 4.68%
Adjusted Per Share Value based on latest NOSH - 63,988
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.17 28.92 40.98 21.25 20.84 19.81 18.07 9.50%
EPS 0.55 2.67 2.37 1.44 1.53 1.41 1.77 -17.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.83 0.00 -
NAPS 0.8583 0.8637 0.7743 0.7131 0.68 0.6199 0.5947 6.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 13.50 6.68 8.62 4.61 4.89 4.26 4.20 -
P/RPS 7.91 4.62 3.50 3.62 3.91 3.58 3.87 12.64%
P/EPS 450.00 50.04 60.45 53.29 53.15 50.28 39.59 49.89%
EY 0.22 2.00 1.65 1.88 1.88 1.99 2.53 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 8.22 0.00 -
P/NAPS 2.87 1.55 1.85 1.08 1.20 1.15 1.18 15.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 25/05/15 23/05/14 23/05/13 18/05/12 20/05/11 21/05/10 -
Price 13.14 6.68 8.20 4.88 4.74 4.26 4.48 -
P/RPS 7.70 4.62 3.33 3.83 3.79 3.58 4.13 10.92%
P/EPS 438.00 50.04 57.50 56.42 51.52 50.28 42.22 47.62%
EY 0.23 2.00 1.74 1.77 1.94 1.99 2.37 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 8.22 0.00 -
P/NAPS 2.80 1.55 1.76 1.14 1.16 1.15 1.25 14.37%

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