[PIE] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 21.05%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,098,484 1,126,572 1,067,936 1,025,204 985,766 997,090 1,052,672 2.87%
PBT 75,296 73,052 94,296 74,707 66,648 64,206 59,624 16.81%
Tax -17,453 -18,844 -18,976 -14,032 -14,832 -13,386 -11,392 32.86%
NP 57,842 54,208 75,320 60,675 51,816 50,820 48,232 12.86%
-
NP to SH 57,062 54,204 76,384 58,469 48,302 48,644 46,936 13.89%
-
Tax Rate 23.18% 25.80% 20.12% 18.78% 22.25% 20.85% 19.11% -
Total Cost 1,040,641 1,072,364 992,616 964,529 933,950 946,270 1,004,440 2.38%
-
Net Worth 533,818 518,456 533,818 518,456 495,414 483,892 487,733 6.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 533,818 518,456 533,818 518,456 495,414 483,892 487,733 6.19%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.27% 4.81% 7.05% 5.92% 5.26% 5.10% 4.58% -
ROE 10.69% 10.45% 14.31% 11.28% 9.75% 10.05% 9.62% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 286.03 293.35 278.08 266.95 256.68 259.63 274.10 2.87%
EPS 15.07 14.12 19.60 15.80 13.49 13.24 12.56 12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.39 1.35 1.29 1.26 1.27 6.19%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 278.47 285.60 270.73 259.90 249.90 252.77 266.86 2.87%
EPS 14.47 13.74 19.36 14.82 12.25 12.33 11.90 13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3533 1.3143 1.3533 1.3143 1.2559 1.2267 1.2364 6.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.77 3.14 2.87 3.80 3.73 2.80 3.40 -
P/RPS 0.97 1.07 1.03 1.42 1.45 1.08 1.24 -15.08%
P/EPS 18.64 22.25 14.43 24.96 29.66 22.11 27.82 -23.41%
EY 5.36 4.49 6.93 4.01 3.37 4.52 3.59 30.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.33 2.06 2.81 2.89 2.22 2.68 -17.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 -
Price 2.56 3.28 2.77 2.71 3.84 3.13 2.53 -
P/RPS 0.90 1.12 1.00 1.02 1.50 1.21 0.92 -1.45%
P/EPS 17.23 23.24 13.93 17.80 30.53 24.71 20.70 -11.50%
EY 5.80 4.30 7.18 5.62 3.28 4.05 4.83 12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.43 1.99 2.01 2.98 2.48 1.99 -5.08%

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