[PIE] YoY TTM 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- -1.03%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 670,899 515,428 524,804 350,380 353,586 293,885 249,348 17.91%
PBT 70,200 51,321 54,080 44,044 46,822 28,930 35,062 12.25%
Tax -20,755 -11,679 -12,465 -10,049 -9,128 -4,633 -8,858 15.23%
NP 49,445 39,642 41,615 33,995 37,694 24,297 26,204 11.15%
-
NP to SH 49,445 39,642 41,615 33,995 37,694 24,297 26,204 11.15%
-
Tax Rate 29.57% 22.76% 23.05% 22.82% 19.50% 16.01% 25.26% -
Total Cost 621,454 475,786 483,189 316,385 315,892 269,588 223,144 18.59%
-
Net Worth 280,533 331,685 297,358 273,870 261,164 238,071 228,399 3.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 19,203 15,358 20,470 24,946 - 44,788 22,388 -2.52%
Div Payout % 38.84% 38.74% 49.19% 73.38% - 184.34% 85.44% -
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 280,533 331,685 297,358 273,870 261,164 238,071 228,399 3.48%
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 7.37% 7.69% 7.93% 9.70% 10.66% 8.27% 10.51% -
ROE 17.63% 11.95% 13.99% 12.41% 14.43% 10.21% 11.47% -
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 956.61 671.31 820.67 547.57 552.38 459.21 389.74 16.12%
EPS 70.50 51.63 65.08 53.13 58.89 37.97 40.96 9.46%
DPS 27.38 20.00 32.00 39.00 0.00 70.00 35.00 -4.00%
NAPS 4.00 4.32 4.65 4.28 4.08 3.72 3.57 1.91%
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 174.69 134.21 136.65 91.23 92.07 76.52 64.93 17.91%
EPS 12.87 10.32 10.84 8.85 9.82 6.33 6.82 11.15%
DPS 5.00 4.00 5.33 6.50 0.00 11.66 5.83 -2.52%
NAPS 0.7305 0.8637 0.7743 0.7131 0.68 0.6199 0.5947 3.48%
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 1.41 1.00 1.05 0.84 0.89 0.93 1.08 4.53%
P/EPS 19.15 12.94 13.25 8.68 8.30 11.22 10.25 10.96%
EY 5.22 7.73 7.55 11.52 12.04 8.91 9.75 -9.88%
DY 2.03 2.99 3.71 8.46 0.00 16.43 8.33 -20.95%
P/NAPS 3.38 1.55 1.85 1.08 1.20 1.15 1.18 19.15%
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 1.37 1.00 1.00 0.89 0.86 0.93 1.15 2.95%
P/EPS 18.64 12.94 12.60 9.19 8.05 11.22 10.94 9.27%
EY 5.37 7.73 7.94 10.89 12.42 8.91 9.14 -8.47%
DY 2.08 2.99 3.90 7.99 0.00 16.43 7.81 -19.77%
P/NAPS 3.29 1.55 1.76 1.14 1.16 1.15 1.25 17.48%

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