[PIE] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 3.19%
YoY- -10.29%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 585,982 424,118 402,788 659,341 664,953 664,466 606,608 -2.27%
PBT 19,978 -4,502 -7,312 45,801 43,769 20,354 5,884 125.39%
Tax -5,656 -1,550 -2,512 -9,244 -9,649 -2,756 -2,776 60.50%
NP 14,322 -6,052 -9,824 36,557 34,120 17,598 3,108 176.14%
-
NP to SH 12,614 -5,138 -14,240 38,704 37,506 17,598 3,108 153.78%
-
Tax Rate 28.31% - - 20.18% 22.05% 13.54% 47.18% -
Total Cost 571,660 430,170 412,612 622,784 630,833 646,868 603,500 -3.53%
-
Net Worth 441,648 430,127 449,329 449,329 43,780 422,446 430,127 1.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - 38,404 - -
Div Payout % - - - - - 218.23% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 441,648 430,127 449,329 449,329 43,780 422,446 430,127 1.77%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.44% -1.43% -2.44% 5.54% 5.13% 2.65% 0.51% -
ROE 2.86% -1.19% -3.17% 8.61% 85.67% 4.17% 0.72% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 152.58 110.44 104.88 171.68 173.15 173.02 157.95 -2.27%
EPS 3.73 -1.58 -2.56 9.52 8.88 4.58 0.80 178.30%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.15 1.12 1.17 1.17 0.114 1.10 1.12 1.77%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 148.55 107.52 102.11 167.15 168.57 168.45 153.78 -2.27%
EPS 3.20 -1.30 -3.61 9.81 9.51 4.46 0.79 153.45%
DPS 0.00 0.00 0.00 0.00 0.00 9.74 0.00 -
NAPS 1.1196 1.0904 1.1391 1.1391 0.111 1.0709 1.0904 1.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.49 1.28 1.08 1.45 1.25 1.29 1.56 -
P/RPS 0.98 1.16 1.03 0.84 0.72 0.75 0.99 -0.67%
P/EPS 45.36 -95.67 -29.13 14.39 12.80 28.15 192.76 -61.78%
EY 2.20 -1.05 -3.43 6.95 7.81 3.55 0.52 160.89%
DY 0.00 0.00 0.00 0.00 0.00 7.75 0.00 -
P/NAPS 1.30 1.14 0.92 1.24 10.96 1.17 1.39 -4.35%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 14/08/20 30/06/20 28/02/20 15/11/19 16/08/19 24/05/19 -
Price 2.14 1.39 1.28 1.39 1.48 1.15 1.41 -
P/RPS 1.40 1.26 1.22 0.81 0.85 0.66 0.89 35.14%
P/EPS 65.15 -103.90 -34.52 13.79 15.15 25.10 174.23 -48.00%
EY 1.53 -0.96 -2.90 7.25 6.60 3.98 0.57 92.79%
DY 0.00 0.00 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 1.86 1.24 1.09 1.19 12.98 1.05 1.26 29.55%

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