Highlights

[PIE] YoY Quarter Result on 2019-09-30 [#3]

Stock [PIE]: P I E INDUSTRIAL BHD
Announcement Date 15-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     117.49%    YoY -     114.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 166,482 174,422 158,057 130,157 152,538 131,428 116,394 6.14%
  YoY % -4.55% 10.35% 21.44% -14.67% 16.06% 12.92% -
  Horiz. % 143.03% 149.85% 135.79% 111.82% 131.05% 112.92% 100.00%
PBT 22,650 14,090 2,516 6,092 18,009 10,532 13,315 9.25%
  YoY % 60.75% 460.02% -58.70% -66.17% 70.99% -20.90% -
  Horiz. % 170.11% 105.82% 18.90% 45.75% 135.25% 79.10% 100.00%
Tax -5,859 -5,972 -650 -1,495 -4,042 -2,246 -2,832 12.87%
  YoY % 1.89% -818.77% 56.52% 63.01% -79.96% 20.69% -
  Horiz. % 206.89% 210.88% 22.95% 52.79% 142.73% 79.31% 100.00%
NP 16,791 8,118 1,866 4,597 13,967 8,286 10,483 8.16%
  YoY % 106.84% 335.05% -59.41% -67.09% 68.56% -20.96% -
  Horiz. % 160.17% 77.44% 17.80% 43.85% 133.23% 79.04% 100.00%
NP to SH 17,447 8,118 1,866 4,597 13,967 8,286 10,483 8.86%
  YoY % 114.92% 335.05% -59.41% -67.09% 68.56% -20.96% -
  Horiz. % 166.43% 77.44% 17.80% 43.85% 133.23% 79.04% 100.00%
Tax Rate 25.87 % 42.38 % 25.83 % 24.54 % 22.44 % 21.33 % 21.27 % 3.32%
  YoY % -38.96% 64.07% 5.26% 9.36% 5.20% 0.28% -
  Horiz. % 121.63% 199.25% 121.44% 115.37% 105.50% 100.28% 100.00%
Total Cost 149,691 166,304 156,191 125,560 138,571 123,142 105,911 5.93%
  YoY % -9.99% 6.47% 24.40% -9.39% 12.53% 16.27% -
  Horiz. % 141.34% 157.02% 147.47% 118.55% 130.84% 116.27% 100.00%
Net Worth 43,780 410,924 380,201 349,478 340,339 301,797 277,585 -26.49%
  YoY % -89.35% 8.08% 8.79% 2.69% 12.77% 8.72% -
  Horiz. % 15.77% 148.04% 136.97% 125.90% 122.61% 108.72% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 43,780 410,924 380,201 349,478 340,339 301,797 277,585 -26.49%
  YoY % -89.35% 8.08% 8.79% 2.69% 12.77% 8.72% -
  Horiz. % 15.77% 148.04% 136.97% 125.90% 122.61% 108.72% 100.00%
NOSH 384,042 384,042 384,042 384,042 76,826 76,793 63,959 34.80%
  YoY % 0.00% 0.00% 0.00% 399.88% 0.04% 20.07% -
  Horiz. % 600.44% 600.44% 600.44% 600.44% 120.12% 120.07% 100.00%
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 10.09 % 4.65 % 1.18 % 3.53 % 9.16 % 6.30 % 9.01 % 1.90%
  YoY % 116.99% 294.07% -66.57% -61.46% 45.40% -30.08% -
  Horiz. % 111.99% 51.61% 13.10% 39.18% 101.66% 69.92% 100.00%
ROE 39.85 % 1.98 % 0.49 % 1.32 % 4.10 % 2.75 % 3.78 % 48.05%
  YoY % 1,912.63% 304.08% -62.88% -67.80% 49.09% -27.25% -
  Horiz. % 1,054.23% 52.38% 12.96% 34.92% 108.47% 72.75% 100.00%
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 43.35 45.42 41.16 33.89 198.55 171.15 181.98 -21.26%
  YoY % -4.56% 10.35% 21.45% -82.93% 16.01% -5.95% -
  Horiz. % 23.82% 24.96% 22.62% 18.62% 109.11% 94.05% 100.00%
EPS 4.37 2.11 0.49 1.20 18.18 10.79 16.39 -19.77%
  YoY % 107.11% 330.61% -59.17% -93.40% 68.49% -34.17% -
  Horiz. % 26.66% 12.87% 2.99% 7.32% 110.92% 65.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1140 1.0700 0.9900 0.9100 4.4300 3.9300 4.3400 -45.46%
  YoY % -89.35% 8.08% 8.79% -79.46% 12.72% -9.45% -
  Horiz. % 2.63% 24.65% 22.81% 20.97% 102.07% 90.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.35 45.42 41.16 33.89 39.72 34.22 30.31 6.14%
  YoY % -4.56% 10.35% 21.45% -14.68% 16.07% 12.90% -
  Horiz. % 143.02% 149.85% 135.80% 111.81% 131.05% 112.90% 100.00%
EPS 4.37 2.11 0.49 1.20 3.64 2.16 2.73 8.15%
  YoY % 107.11% 330.61% -59.17% -67.03% 68.52% -20.88% -
  Horiz. % 160.07% 77.29% 17.95% 43.96% 133.33% 79.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1140 1.0700 0.9900 0.9100 0.8862 0.7858 0.7228 -26.49%
  YoY % -89.35% 8.08% 8.79% 2.69% 12.78% 8.72% -
  Horiz. % 15.77% 148.04% 136.97% 125.90% 122.61% 108.72% 100.00%
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 1.2500 1.6000 2.2300 1.8400 6.4900 6.4000 4.7500 -
P/RPS 2.88 3.52 5.42 5.43 3.27 3.74 2.61 1.65%
  YoY % -18.18% -35.06% -0.18% 66.06% -12.57% 43.30% -
  Horiz. % 110.34% 134.87% 207.66% 208.05% 125.29% 143.30% 100.00%
P/EPS 27.51 75.69 458.96 153.72 35.70 59.31 28.98 -0.86%
  YoY % -63.65% -83.51% 198.57% 330.59% -39.81% 104.66% -
  Horiz. % 94.93% 261.18% 1,583.71% 530.43% 123.19% 204.66% 100.00%
EY 3.63 1.32 0.22 0.65 2.80 1.69 3.45 0.85%
  YoY % 175.00% 500.00% -66.15% -76.79% 65.68% -51.01% -
  Horiz. % 105.22% 38.26% 6.38% 18.84% 81.16% 48.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 10.96 1.50 2.25 2.02 1.47 1.63 1.09 46.89%
  YoY % 630.67% -33.33% 11.39% 37.41% -9.82% 49.54% -
  Horiz. % 1,005.50% 137.61% 206.42% 185.32% 134.86% 149.54% 100.00%
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 1.4800 1.5700 2.0500 1.8800 8.5900 7.1500 5.9100 -
P/RPS 3.41 3.46 4.98 5.55 4.33 4.18 3.25 0.80%
  YoY % -1.45% -30.52% -10.27% 28.18% 3.59% 28.62% -
  Horiz. % 104.92% 106.46% 153.23% 170.77% 133.23% 128.62% 100.00%
P/EPS 32.58 74.27 421.91 157.06 47.25 66.27 36.06 -1.68%
  YoY % -56.13% -82.40% 168.63% 232.40% -28.70% 83.78% -
  Horiz. % 90.35% 205.96% 1,170.02% 435.55% 131.03% 183.78% 100.00%
EY 3.07 1.35 0.24 0.64 2.12 1.51 2.77 1.73%
  YoY % 127.41% 462.50% -62.50% -69.81% 40.40% -45.49% -
  Horiz. % 110.83% 48.74% 8.66% 23.10% 76.53% 54.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 12.98 1.47 2.07 2.07 1.94 1.82 1.36 45.62%
  YoY % 782.99% -28.99% 0.00% 6.70% 6.59% 33.82% -
  Horiz. % 954.41% 108.09% 152.21% 152.21% 142.65% 133.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers