[PIE] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 257.81%
YoY- 16.62%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 985,766 997,090 1,052,672 686,354 585,982 424,118 402,788 81.50%
PBT 66,648 64,206 59,624 55,215 19,978 -4,502 -7,312 -
Tax -14,832 -13,386 -11,392 -9,396 -5,656 -1,550 -2,512 226.32%
NP 51,816 50,820 48,232 45,819 14,322 -6,052 -9,824 -
-
NP to SH 48,302 48,644 46,936 45,137 12,614 -5,138 -14,240 -
-
Tax Rate 22.25% 20.85% 19.11% 17.02% 28.31% - - -
Total Cost 933,950 946,270 1,004,440 640,535 571,660 430,170 412,612 72.30%
-
Net Worth 495,414 483,892 487,733 476,212 441,648 430,127 449,329 6.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 495,414 483,892 487,733 476,212 441,648 430,127 449,329 6.71%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.26% 5.10% 4.58% 6.68% 2.44% -1.43% -2.44% -
ROE 9.75% 10.05% 9.62% 9.48% 2.86% -1.19% -3.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 256.68 259.63 274.10 178.72 152.58 110.44 104.88 81.50%
EPS 13.49 13.24 12.56 11.93 3.73 -1.58 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.27 1.24 1.15 1.12 1.17 6.71%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 249.90 252.77 266.86 174.00 148.55 107.52 102.11 81.50%
EPS 12.25 12.33 11.90 11.44 3.20 -1.30 -3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2559 1.2267 1.2364 1.2072 1.1196 1.0904 1.1391 6.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.73 2.80 3.40 2.42 1.49 1.28 1.08 -
P/RPS 1.45 1.08 1.24 1.35 0.98 1.16 1.03 25.58%
P/EPS 29.66 22.11 27.82 20.59 45.36 -95.67 -29.13 -
EY 3.37 4.52 3.59 4.86 2.20 -1.05 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.22 2.68 1.95 1.30 1.14 0.92 114.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 13/08/21 21/05/21 26/02/21 20/11/20 14/08/20 30/06/20 -
Price 3.84 3.13 2.53 3.37 2.14 1.39 1.28 -
P/RPS 1.50 1.21 0.92 1.89 1.40 1.26 1.22 14.75%
P/EPS 30.53 24.71 20.70 28.67 65.15 -103.90 -34.52 -
EY 3.28 4.05 4.83 3.49 1.53 -0.96 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.48 1.99 2.72 1.86 1.24 1.09 95.40%

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