[PIE] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.27%
YoY- 18.14%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,237,928 1,329,800 1,165,278 1,098,484 1,126,572 1,067,936 1,025,204 13.43%
PBT 67,990 74,276 82,062 75,296 73,052 94,296 74,707 -6.10%
Tax -17,564 -19,800 -11,271 -17,453 -18,844 -18,976 -14,032 16.19%
NP 50,426 54,476 70,791 57,842 54,208 75,320 60,675 -11.63%
-
NP to SH 52,198 56,016 71,621 57,062 54,204 76,384 58,469 -7.30%
-
Tax Rate 25.83% 26.66% 13.73% 23.18% 25.80% 20.12% 18.78% -
Total Cost 1,187,502 1,275,324 1,094,487 1,040,641 1,072,364 992,616 964,529 14.91%
-
Net Worth 560,701 576,063 560,701 533,818 518,456 533,818 518,456 5.37%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 560,701 576,063 560,701 533,818 518,456 533,818 518,456 5.37%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.07% 4.10% 6.08% 5.27% 4.81% 7.05% 5.92% -
ROE 9.31% 9.72% 12.77% 10.69% 10.45% 14.31% 11.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 322.34 346.26 303.42 286.03 293.35 278.08 266.95 13.43%
EPS 13.14 14.20 18.43 15.07 14.12 19.60 15.80 -11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.50 1.46 1.39 1.35 1.39 1.35 5.37%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 313.83 337.12 295.41 278.47 285.60 270.73 259.90 13.43%
EPS 13.23 14.20 18.16 14.47 13.74 19.36 14.82 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4214 1.4604 1.4214 1.3533 1.3143 1.3533 1.3143 5.37%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.93 3.60 2.60 2.77 3.14 2.87 3.80 -
P/RPS 0.91 1.04 0.86 0.97 1.07 1.03 1.42 -25.72%
P/EPS 21.56 24.68 13.94 18.64 22.25 14.43 24.96 -9.32%
EY 4.64 4.05 7.17 5.36 4.49 6.93 4.01 10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.40 1.78 1.99 2.33 2.06 2.81 -20.06%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 04/08/23 19/05/23 24/02/23 17/11/22 12/08/22 20/05/22 25/02/22 -
Price 2.64 3.46 3.27 2.56 3.28 2.77 2.71 -
P/RPS 0.82 1.00 1.08 0.90 1.12 1.00 1.02 -13.57%
P/EPS 19.42 23.72 17.53 17.23 23.24 13.93 17.80 5.99%
EY 5.15 4.22 5.70 5.80 4.30 7.18 5.62 -5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.31 2.24 1.84 2.43 1.99 2.01 -6.76%

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