[PIE] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 44.97%
YoY- -10.14%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 664,953 664,466 606,608 661,257 615,074 573,768 581,040 9.40%
PBT 43,769 20,354 5,884 55,385 43,416 36,946 38,944 8.09%
Tax -9,649 -2,756 -2,776 -12,243 -13,657 -8,542 -10,072 -2.81%
NP 34,120 17,598 3,108 43,142 29,758 28,404 28,872 11.76%
-
NP to SH 37,506 17,598 3,108 43,142 29,758 28,404 28,872 19.03%
-
Tax Rate 22.05% 13.54% 47.18% 22.11% 31.46% 23.12% 25.86% -
Total Cost 630,833 646,868 603,500 618,115 585,316 545,364 552,168 9.27%
-
Net Worth 43,780 422,446 430,127 430,127 410,924 391,722 407,084 -77.35%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 38,404 - 23,042 30,723 46,085 - -
Div Payout % - 218.23% - 53.41% 103.24% 162.25% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 43,780 422,446 430,127 430,127 410,924 391,722 407,084 -77.35%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.13% 2.65% 0.51% 6.52% 4.84% 4.95% 4.97% -
ROE 85.67% 4.17% 0.72% 10.03% 7.24% 7.25% 7.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 173.15 173.02 157.95 172.18 160.16 149.40 151.30 9.40%
EPS 8.88 4.58 0.80 11.23 7.75 7.40 7.52 11.70%
DPS 0.00 10.00 0.00 6.00 8.00 12.00 0.00 -
NAPS 0.114 1.10 1.12 1.12 1.07 1.02 1.06 -77.35%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 168.57 168.45 153.78 167.63 155.93 145.45 147.30 9.39%
EPS 9.51 4.46 0.79 10.94 7.54 7.20 7.32 19.04%
DPS 0.00 9.74 0.00 5.84 7.79 11.68 0.00 -
NAPS 0.111 1.0709 1.0904 1.0904 1.0417 0.9931 1.032 -77.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.25 1.29 1.56 1.49 1.60 1.30 1.49 -
P/RPS 0.72 0.75 0.99 0.87 1.00 0.87 0.98 -18.56%
P/EPS 12.80 28.15 192.76 13.26 20.65 17.58 19.82 -25.26%
EY 7.81 3.55 0.52 7.54 4.84 5.69 5.05 33.69%
DY 0.00 7.75 0.00 4.03 5.00 9.23 0.00 -
P/NAPS 10.96 1.17 1.39 1.33 1.50 1.27 1.41 291.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/11/19 16/08/19 24/05/19 27/02/19 05/11/18 17/08/18 25/05/18 -
Price 1.48 1.15 1.41 1.61 1.57 1.63 1.35 -
P/RPS 0.85 0.66 0.89 0.94 0.98 1.09 0.89 -3.01%
P/EPS 15.15 25.10 174.23 14.33 20.26 22.04 17.96 -10.71%
EY 6.60 3.98 0.57 6.98 4.94 4.54 5.57 11.96%
DY 0.00 8.70 0.00 3.73 5.10 7.36 0.00 -
P/NAPS 12.98 1.05 1.26 1.44 1.47 1.60 1.27 370.29%

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