[PIE] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.7%
YoY- 282.91%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,126,572 1,067,936 1,025,204 985,766 997,090 1,052,672 686,354 39.27%
PBT 73,052 94,296 74,707 66,648 64,206 59,624 55,215 20.57%
Tax -18,844 -18,976 -14,032 -14,832 -13,386 -11,392 -9,396 59.23%
NP 54,208 75,320 60,675 51,816 50,820 48,232 45,819 11.89%
-
NP to SH 54,204 76,384 58,469 48,302 48,644 46,936 45,137 13.01%
-
Tax Rate 25.80% 20.12% 18.78% 22.25% 20.85% 19.11% 17.02% -
Total Cost 1,072,364 992,616 964,529 933,950 946,270 1,004,440 640,535 41.12%
-
Net Worth 518,456 533,818 518,456 495,414 483,892 487,733 476,212 5.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,456 533,818 518,456 495,414 483,892 487,733 476,212 5.84%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.81% 7.05% 5.92% 5.26% 5.10% 4.58% 6.68% -
ROE 10.45% 14.31% 11.28% 9.75% 10.05% 9.62% 9.48% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 293.35 278.08 266.95 256.68 259.63 274.10 178.72 39.27%
EPS 14.12 19.60 15.80 13.49 13.24 12.56 11.93 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.35 1.29 1.26 1.27 1.24 5.84%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 285.60 270.73 259.90 249.90 252.77 266.86 174.00 39.27%
EPS 13.74 19.36 14.82 12.25 12.33 11.90 11.44 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3143 1.3533 1.3143 1.2559 1.2267 1.2364 1.2072 5.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.14 2.87 3.80 3.73 2.80 3.40 2.42 -
P/RPS 1.07 1.03 1.42 1.45 1.08 1.24 1.35 -14.39%
P/EPS 22.25 14.43 24.96 29.66 22.11 27.82 20.59 5.31%
EY 4.49 6.93 4.01 3.37 4.52 3.59 4.86 -5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.06 2.81 2.89 2.22 2.68 1.95 12.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 26/02/21 -
Price 3.28 2.77 2.71 3.84 3.13 2.53 3.37 -
P/RPS 1.12 1.00 1.02 1.50 1.21 0.92 1.89 -29.51%
P/EPS 23.24 13.93 17.80 30.53 24.71 20.70 28.67 -13.09%
EY 4.30 7.18 5.62 3.28 4.05 4.83 3.49 14.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.99 2.01 2.98 2.48 1.99 2.72 -7.25%

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