[PIE] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.37%
YoY- 10.23%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 648,049 557,665 546,734 398,979 345,124 334,359 282,757 14.80%
PBT 52,249 62,755 48,107 51,091 44,597 38,426 30,957 9.10%
Tax -15,590 -15,786 -10,338 -11,812 -8,962 -6,957 -7,233 13.64%
NP 36,659 46,969 37,769 39,279 35,635 31,469 23,724 7.51%
-
NP to SH 36,659 46,969 37,769 39,279 35,635 31,469 23,724 7.51%
-
Tax Rate 29.84% 25.15% 21.49% 23.12% 20.10% 18.10% 23.36% -
Total Cost 611,390 510,696 508,965 359,700 309,489 302,890 259,033 15.37%
-
Net Worth 349,478 307,304 301,797 255,838 257,129 239,230 222,114 7.83%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,376 19,203 15,358 20,470 24,946 22,399 22,388 -21.14%
Div Payout % 14.67% 40.89% 40.66% 52.12% 70.00% 71.18% 94.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 349,478 307,304 301,797 255,838 257,129 239,230 222,114 7.83%
NOSH 384,042 76,826 76,793 63,959 63,962 63,965 64,009 34.76%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.66% 8.42% 6.91% 9.84% 10.33% 9.41% 8.39% -
ROE 10.49% 15.28% 12.51% 15.35% 13.86% 13.15% 10.68% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 168.74 725.88 711.96 623.80 539.57 522.72 441.74 -14.80%
EPS 9.55 61.14 49.18 61.41 55.71 49.20 37.06 -20.21%
DPS 1.40 25.00 20.00 32.00 39.00 35.00 35.00 -41.49%
NAPS 0.91 4.00 3.93 4.00 4.02 3.74 3.47 -19.97%
Adjusted Per Share Value based on latest NOSH - 63,959
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 164.29 141.37 138.60 101.14 87.49 84.76 71.68 14.81%
EPS 9.29 11.91 9.57 9.96 9.03 7.98 6.01 7.52%
DPS 1.36 4.87 3.89 5.19 6.32 5.68 5.68 -21.18%
NAPS 0.886 0.779 0.7651 0.6486 0.6518 0.6065 0.5631 7.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 6.49 6.40 4.75 4.45 3.35 4.04 -
P/RPS 1.09 0.89 0.90 0.76 0.82 0.64 0.91 3.05%
P/EPS 19.28 10.62 13.01 7.73 7.99 6.81 10.90 9.96%
EY 5.19 9.42 7.68 12.93 12.52 14.69 9.17 -9.04%
DY 0.76 3.85 3.12 6.74 8.76 10.45 8.66 -33.31%
P/NAPS 2.02 1.62 1.63 1.19 1.11 0.90 1.16 9.67%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 16/11/15 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 -
Price 1.88 8.59 7.15 5.91 4.48 3.53 4.04 -
P/RPS 1.11 1.18 1.00 0.95 0.83 0.68 0.91 3.36%
P/EPS 19.69 14.05 14.54 9.62 8.04 7.18 10.90 10.34%
EY 5.08 7.12 6.88 10.39 12.44 13.94 9.17 -9.36%
DY 0.74 2.91 2.80 5.41 8.71 9.92 8.66 -33.60%
P/NAPS 2.07 2.15 1.82 1.48 1.11 0.94 1.16 10.12%

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