[PIE] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.64%
YoY- 1046.75%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,067,936 1,025,204 985,766 997,090 1,052,672 686,354 585,982 49.25%
PBT 94,296 74,707 66,648 64,206 59,624 55,215 19,978 181.64%
Tax -18,976 -14,032 -14,832 -13,386 -11,392 -9,396 -5,656 124.27%
NP 75,320 60,675 51,816 50,820 48,232 45,819 14,322 202.72%
-
NP to SH 76,384 58,469 48,302 48,644 46,936 45,137 12,614 232.59%
-
Tax Rate 20.12% 18.78% 22.25% 20.85% 19.11% 17.02% 28.31% -
Total Cost 992,616 964,529 933,950 946,270 1,004,440 640,535 571,660 44.51%
-
Net Worth 533,818 518,456 495,414 483,892 487,733 476,212 441,648 13.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 533,818 518,456 495,414 483,892 487,733 476,212 441,648 13.48%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.05% 5.92% 5.26% 5.10% 4.58% 6.68% 2.44% -
ROE 14.31% 11.28% 9.75% 10.05% 9.62% 9.48% 2.86% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 278.08 266.95 256.68 259.63 274.10 178.72 152.58 49.25%
EPS 19.60 15.80 13.49 13.24 12.56 11.93 3.73 202.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.29 1.26 1.27 1.24 1.15 13.48%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 270.73 259.90 249.90 252.77 266.86 174.00 148.55 49.25%
EPS 19.36 14.82 12.25 12.33 11.90 11.44 3.20 232.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3533 1.3143 1.2559 1.2267 1.2364 1.2072 1.1196 13.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.87 3.80 3.73 2.80 3.40 2.42 1.49 -
P/RPS 1.03 1.42 1.45 1.08 1.24 1.35 0.98 3.37%
P/EPS 14.43 24.96 29.66 22.11 27.82 20.59 45.36 -53.43%
EY 6.93 4.01 3.37 4.52 3.59 4.86 2.20 115.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.81 2.89 2.22 2.68 1.95 1.30 35.95%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 26/02/21 20/11/20 -
Price 2.77 2.71 3.84 3.13 2.53 3.37 2.14 -
P/RPS 1.00 1.02 1.50 1.21 0.92 1.89 1.40 -20.11%
P/EPS 13.93 17.80 30.53 24.71 20.70 28.67 65.15 -64.27%
EY 7.18 5.62 3.28 4.05 4.83 3.49 1.53 180.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.01 2.98 2.48 1.99 2.72 1.86 4.61%

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