[PIE] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 49.1%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 615,074 573,768 581,040 679,283 661,328 675,878 647,480 -3.36%
PBT 43,416 36,946 38,944 63,443 42,974 59,430 64,500 -23.17%
Tax -13,657 -8,542 -10,072 -15,432 -10,773 -14,860 -18,156 -17.27%
NP 29,758 28,404 28,872 48,011 32,201 44,570 46,344 -25.55%
-
NP to SH 29,758 28,404 28,872 48,011 32,201 44,570 46,344 -25.55%
-
Tax Rate 31.46% 23.12% 25.86% 24.32% 25.07% 25.00% 28.15% -
Total Cost 585,316 545,364 552,168 631,272 629,126 631,308 601,136 -1.76%
-
Net Worth 410,924 391,722 407,084 403,244 380,201 376,361 387,882 3.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 30,723 46,085 - 19,202 25,602 38,404 - -
Div Payout % 103.24% 162.25% - 40.00% 79.51% 86.17% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 410,924 391,722 407,084 403,244 380,201 376,361 387,882 3.91%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.84% 4.95% 4.97% 7.07% 4.87% 6.59% 7.16% -
ROE 7.24% 7.25% 7.09% 11.91% 8.47% 11.84% 11.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 160.16 149.40 151.30 176.88 172.20 175.99 168.60 -3.36%
EPS 7.75 7.40 7.52 12.50 8.39 11.60 12.08 -25.59%
DPS 8.00 12.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 1.07 1.02 1.06 1.05 0.99 0.98 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 155.93 145.45 147.30 172.20 167.65 171.34 164.14 -3.35%
EPS 7.54 7.20 7.32 12.17 8.16 11.30 11.75 -25.58%
DPS 7.79 11.68 0.00 4.87 6.49 9.74 0.00 -
NAPS 1.0417 0.9931 1.032 1.0223 0.9638 0.9541 0.9833 3.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.60 1.30 1.49 1.95 2.23 2.33 2.29 -
P/RPS 1.00 0.87 0.98 1.10 1.29 1.32 1.36 -18.51%
P/EPS 20.65 17.58 19.82 15.60 26.60 20.08 18.98 5.77%
EY 4.84 5.69 5.05 6.41 3.76 4.98 5.27 -5.51%
DY 5.00 9.23 0.00 2.56 2.99 4.29 0.00 -
P/NAPS 1.50 1.27 1.41 1.86 2.25 2.38 2.27 -24.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 05/11/18 17/08/18 25/05/18 23/02/18 06/11/17 07/08/17 26/05/17 -
Price 1.57 1.63 1.35 1.69 2.05 2.26 2.34 -
P/RPS 0.98 1.09 0.89 0.96 1.19 1.28 1.39 -20.76%
P/EPS 20.26 22.04 17.96 13.52 24.45 19.47 19.39 2.96%
EY 4.94 4.54 5.57 7.40 4.09 5.14 5.16 -2.86%
DY 5.10 7.36 0.00 2.96 3.25 4.42 0.00 -
P/NAPS 1.47 1.60 1.27 1.61 2.07 2.31 2.32 -26.20%

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