[PIE] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -20.36%
YoY- -21.95%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 698,665 644,593 689,513 648,049 557,665 546,734 398,979 9.78%
PBT 55,650 63,774 61,515 52,249 62,755 48,107 51,091 1.43%
Tax -9,237 -17,594 -13,739 -15,590 -15,786 -10,338 -11,812 -4.01%
NP 46,413 46,180 47,776 36,659 46,969 37,769 39,279 2.81%
-
NP to SH 47,069 46,180 47,776 36,659 46,969 37,769 39,279 3.05%
-
Tax Rate 16.60% 27.59% 22.33% 29.84% 25.15% 21.49% 23.12% -
Total Cost 652,252 598,413 641,737 611,390 510,696 508,965 359,700 10.42%
-
Net Worth 43,780 410,924 380,201 349,478 307,304 301,797 255,838 -25.47%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 19,202 23,042 19,202 5,376 19,203 15,358 20,470 -1.05%
Div Payout % 40.80% 49.90% 40.19% 14.67% 40.89% 40.66% 52.12% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 43,780 410,924 380,201 349,478 307,304 301,797 255,838 -25.47%
NOSH 384,042 384,042 384,042 384,042 76,826 76,793 63,959 34.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.64% 7.16% 6.93% 5.66% 8.42% 6.91% 9.84% -
ROE 107.51% 11.24% 12.57% 10.49% 15.28% 12.51% 15.35% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 181.92 167.84 179.54 168.74 725.88 711.96 623.80 -18.55%
EPS 12.26 12.02 12.44 9.55 61.14 49.18 61.41 -23.54%
DPS 5.00 6.00 5.00 1.40 25.00 20.00 32.00 -26.59%
NAPS 0.114 1.07 0.99 0.91 4.00 3.93 4.00 -44.71%
Adjusted Per Share Value based on latest NOSH - 384,041
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 177.12 163.41 174.80 164.29 141.37 138.60 101.14 9.78%
EPS 11.93 11.71 12.11 9.29 11.91 9.57 9.96 3.05%
DPS 4.87 5.84 4.87 1.36 4.87 3.89 5.19 -1.05%
NAPS 0.111 1.0417 0.9638 0.886 0.779 0.7651 0.6486 -25.47%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.25 1.60 2.23 1.84 6.49 6.40 4.75 -
P/RPS 0.69 0.95 1.24 1.09 0.89 0.90 0.76 -1.59%
P/EPS 10.20 13.31 17.93 19.28 10.62 13.01 7.73 4.72%
EY 9.80 7.52 5.58 5.19 9.42 7.68 12.93 -4.51%
DY 4.00 3.75 2.24 0.76 3.85 3.12 6.74 -8.32%
P/NAPS 10.96 1.50 2.25 2.02 1.62 1.63 1.19 44.75%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 05/11/18 06/11/17 07/11/16 16/11/15 14/11/14 08/11/13 -
Price 1.48 1.57 2.05 1.88 8.59 7.15 5.91 -
P/RPS 0.81 0.94 1.14 1.11 1.18 1.00 0.95 -2.62%
P/EPS 12.08 13.06 16.48 19.69 14.05 14.54 9.62 3.86%
EY 8.28 7.66 6.07 5.08 7.12 6.88 10.39 -3.71%
DY 3.38 3.82 2.44 0.74 2.91 2.80 5.41 -7.53%
P/NAPS 12.98 1.47 2.07 2.07 2.15 1.82 1.48 43.58%

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