[PIE] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.77%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 664,466 606,608 661,257 615,074 573,768 581,040 679,283 -1.46%
PBT 20,354 5,884 55,385 43,416 36,946 38,944 63,443 -53.23%
Tax -2,756 -2,776 -12,243 -13,657 -8,542 -10,072 -15,432 -68.38%
NP 17,598 3,108 43,142 29,758 28,404 28,872 48,011 -48.87%
-
NP to SH 17,598 3,108 43,142 29,758 28,404 28,872 48,011 -48.87%
-
Tax Rate 13.54% 47.18% 22.11% 31.46% 23.12% 25.86% 24.32% -
Total Cost 646,868 603,500 618,115 585,316 545,364 552,168 631,272 1.64%
-
Net Worth 422,446 430,127 430,127 410,924 391,722 407,084 403,244 3.15%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 38,404 - 23,042 30,723 46,085 - 19,202 58.94%
Div Payout % 218.23% - 53.41% 103.24% 162.25% - 40.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 422,446 430,127 430,127 410,924 391,722 407,084 403,244 3.15%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.65% 0.51% 6.52% 4.84% 4.95% 4.97% 7.07% -
ROE 4.17% 0.72% 10.03% 7.24% 7.25% 7.09% 11.91% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 173.02 157.95 172.18 160.16 149.40 151.30 176.88 -1.46%
EPS 4.58 0.80 11.23 7.75 7.40 7.52 12.50 -48.89%
DPS 10.00 0.00 6.00 8.00 12.00 0.00 5.00 58.94%
NAPS 1.10 1.12 1.12 1.07 1.02 1.06 1.05 3.15%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 168.45 153.78 167.63 155.93 145.45 147.30 172.20 -1.46%
EPS 4.46 0.79 10.94 7.54 7.20 7.32 12.17 -48.88%
DPS 9.74 0.00 5.84 7.79 11.68 0.00 4.87 58.94%
NAPS 1.0709 1.0904 1.0904 1.0417 0.9931 1.032 1.0223 3.15%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.29 1.56 1.49 1.60 1.30 1.49 1.95 -
P/RPS 0.75 0.99 0.87 1.00 0.87 0.98 1.10 -22.58%
P/EPS 28.15 192.76 13.26 20.65 17.58 19.82 15.60 48.37%
EY 3.55 0.52 7.54 4.84 5.69 5.05 6.41 -32.63%
DY 7.75 0.00 4.03 5.00 9.23 0.00 2.56 109.69%
P/NAPS 1.17 1.39 1.33 1.50 1.27 1.41 1.86 -26.64%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 16/08/19 24/05/19 27/02/19 05/11/18 17/08/18 25/05/18 23/02/18 -
Price 1.15 1.41 1.61 1.57 1.63 1.35 1.69 -
P/RPS 0.66 0.89 0.94 0.98 1.09 0.89 0.96 -22.15%
P/EPS 25.10 174.23 14.33 20.26 22.04 17.96 13.52 51.22%
EY 3.98 0.57 6.98 4.94 4.54 5.57 7.40 -33.93%
DY 8.70 0.00 3.73 5.10 7.36 0.00 2.96 105.59%
P/NAPS 1.05 1.26 1.44 1.47 1.60 1.27 1.61 -24.85%

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