[PIE] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -6.91%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 706,605 628,228 661,613 670,430 536,555 531,700 367,326 11.51%
PBT 47,090 52,200 65,091 64,166 55,278 50,890 46,128 0.34%
Tax -9,350 -12,272 -14,584 -18,137 -13,990 -10,924 -10,859 -2.46%
NP 37,740 39,928 50,507 46,029 41,288 39,966 35,269 1.13%
-
NP to SH 37,740 39,928 50,507 46,029 41,288 39,966 35,269 1.13%
-
Tax Rate 19.86% 23.51% 22.41% 28.27% 25.31% 21.47% 23.54% -
Total Cost 668,865 588,300 611,106 624,401 495,267 491,734 332,057 12.37%
-
Net Worth 422,446 391,722 376,361 307,232 307,256 292,581 255,887 8.71%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 19,202 23,042 19,202 5,376 19,203 15,358 20,470 -1.05%
Div Payout % 50.88% 57.71% 38.02% 11.68% 46.51% 38.43% 58.04% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 422,446 391,722 376,361 307,232 307,256 292,581 255,887 8.71%
NOSH 384,042 384,042 384,042 76,808 76,814 76,793 63,971 34.79%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.34% 6.36% 7.63% 6.87% 7.70% 7.52% 9.60% -
ROE 8.93% 10.19% 13.42% 14.98% 13.44% 13.66% 13.78% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 183.99 163.58 172.28 872.86 698.51 692.38 574.20 -17.27%
EPS 9.83 10.40 13.15 59.93 53.75 52.04 55.13 -24.96%
DPS 5.00 6.00 5.00 7.00 25.00 20.00 32.00 -26.59%
NAPS 1.10 1.02 0.98 4.00 4.00 3.81 4.00 -19.35%
Adjusted Per Share Value based on latest NOSH - 76,808
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 179.13 159.26 167.72 169.96 136.02 134.79 93.12 11.51%
EPS 9.57 10.12 12.80 11.67 10.47 10.13 8.94 1.14%
DPS 4.87 5.84 4.87 1.36 4.87 3.89 5.19 -1.05%
NAPS 1.0709 0.9931 0.9541 0.7789 0.7789 0.7417 0.6487 8.70%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.29 1.30 2.33 12.50 5.53 6.95 4.39 -
P/RPS 0.70 0.79 1.35 1.43 0.79 1.00 0.76 -1.36%
P/EPS 13.13 12.50 17.72 20.86 10.29 13.35 7.96 8.69%
EY 7.62 8.00 5.64 4.79 9.72 7.49 12.56 -7.98%
DY 3.88 4.62 2.15 0.56 4.52 2.88 7.29 -9.97%
P/NAPS 1.17 1.27 2.38 3.13 1.38 1.82 1.10 1.03%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 17/08/18 07/08/17 08/08/16 27/08/15 15/08/14 16/08/13 -
Price 1.15 1.63 2.26 2.37 5.95 6.92 4.63 -
P/RPS 0.63 1.00 1.31 0.27 0.85 1.00 0.81 -4.10%
P/EPS 11.70 15.68 17.18 3.95 11.07 13.30 8.40 5.67%
EY 8.55 6.38 5.82 25.29 9.03 7.52 11.91 -5.37%
DY 4.35 3.68 2.21 2.95 4.20 2.89 6.91 -7.42%
P/NAPS 1.05 1.60 2.31 0.59 1.49 1.82 1.16 -1.64%

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