[PIE] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.76%
YoY- 24.36%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 644,593 689,513 648,049 557,665 546,734 398,979 345,124 10.96%
PBT 63,774 61,515 52,249 62,755 48,107 51,091 44,597 6.13%
Tax -17,594 -13,739 -15,590 -15,786 -10,338 -11,812 -8,962 11.89%
NP 46,180 47,776 36,659 46,969 37,769 39,279 35,635 4.41%
-
NP to SH 46,180 47,776 36,659 46,969 37,769 39,279 35,635 4.41%
-
Tax Rate 27.59% 22.33% 29.84% 25.15% 21.49% 23.12% 20.10% -
Total Cost 598,413 641,737 611,390 510,696 508,965 359,700 309,489 11.61%
-
Net Worth 410,924 380,201 349,478 307,304 301,797 255,838 257,129 8.12%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 23,042 19,202 5,376 19,203 15,358 20,470 24,946 -1.31%
Div Payout % 49.90% 40.19% 14.67% 40.89% 40.66% 52.12% 70.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 410,924 380,201 349,478 307,304 301,797 255,838 257,129 8.12%
NOSH 384,042 384,042 384,042 76,826 76,793 63,959 63,962 34.79%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.16% 6.93% 5.66% 8.42% 6.91% 9.84% 10.33% -
ROE 11.24% 12.57% 10.49% 15.28% 12.51% 15.35% 13.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 167.84 179.54 168.74 725.88 711.96 623.80 539.57 -17.67%
EPS 12.02 12.44 9.55 61.14 49.18 61.41 55.71 -22.54%
DPS 6.00 5.00 1.40 25.00 20.00 32.00 39.00 -26.78%
NAPS 1.07 0.99 0.91 4.00 3.93 4.00 4.02 -19.78%
Adjusted Per Share Value based on latest NOSH - 76,826
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 163.41 174.80 164.29 141.37 138.60 101.14 87.49 10.96%
EPS 11.71 12.11 9.29 11.91 9.57 9.96 9.03 4.42%
DPS 5.84 4.87 1.36 4.87 3.89 5.19 6.32 -1.30%
NAPS 1.0417 0.9638 0.886 0.779 0.7651 0.6486 0.6518 8.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.60 2.23 1.84 6.49 6.40 4.75 4.45 -
P/RPS 0.95 1.24 1.09 0.89 0.90 0.76 0.82 2.48%
P/EPS 13.31 17.93 19.28 10.62 13.01 7.73 7.99 8.87%
EY 7.52 5.58 5.19 9.42 7.68 12.93 12.52 -8.14%
DY 3.75 2.24 0.76 3.85 3.12 6.74 8.76 -13.18%
P/NAPS 1.50 2.25 2.02 1.62 1.63 1.19 1.11 5.14%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 05/11/18 06/11/17 07/11/16 16/11/15 14/11/14 08/11/13 09/11/12 -
Price 1.57 2.05 1.88 8.59 7.15 5.91 4.48 -
P/RPS 0.94 1.14 1.11 1.18 1.00 0.95 0.83 2.09%
P/EPS 13.06 16.48 19.69 14.05 14.54 9.62 8.04 8.41%
EY 7.66 6.07 5.08 7.12 6.88 10.39 12.44 -7.76%
DY 3.82 2.44 0.74 2.91 2.80 5.41 8.71 -12.82%
P/NAPS 1.47 2.07 2.07 2.15 1.82 1.48 1.11 4.79%

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