[PIE] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 28.5%
YoY- 450.67%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 679,283 661,328 675,878 647,480 579,285 514,357 511,222 20.80%
PBT 63,443 42,974 59,430 64,500 45,732 22,278 21,234 107.03%
Tax -15,432 -10,773 -14,860 -18,156 -9,666 -5,168 -4,762 118.52%
NP 48,011 32,201 44,570 46,344 36,066 17,110 16,472 103.64%
-
NP to SH 48,011 32,201 44,570 46,344 36,066 17,110 16,472 103.64%
-
Tax Rate 24.32% 25.07% 25.00% 28.15% 21.14% 23.20% 22.43% -
Total Cost 631,272 629,126 631,308 601,136 543,219 497,246 494,750 17.58%
-
Net Worth 403,244 380,201 376,361 387,882 372,520 349,478 341,795 11.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,202 25,602 38,404 - 134,414 179,219 53,765 -49.56%
Div Payout % 40.00% 79.51% 86.17% - 372.69% 1,047.41% 326.41% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 403,244 380,201 376,361 387,882 372,520 349,478 341,795 11.61%
NOSH 384,042 384,042 384,042 384,042 384,042 384,041 76,808 191.54%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.07% 4.87% 6.59% 7.16% 6.23% 3.33% 3.22% -
ROE 11.91% 8.47% 11.84% 11.95% 9.68% 4.90% 4.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 176.88 172.20 175.99 168.60 150.84 133.93 665.58 -58.56%
EPS 12.50 8.39 11.60 12.08 9.39 4.45 22.00 -31.32%
DPS 5.00 6.67 10.00 0.00 35.00 46.67 70.00 -82.70%
NAPS 1.05 0.99 0.98 1.01 0.97 0.91 4.45 -61.71%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 176.88 172.20 175.99 168.60 150.84 133.93 133.12 20.79%
EPS 12.50 8.39 11.60 12.08 9.39 4.45 4.29 103.60%
DPS 5.00 6.67 10.00 0.00 35.00 46.67 14.00 -49.56%
NAPS 1.05 0.99 0.98 1.01 0.97 0.91 0.89 11.61%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.95 2.23 2.33 2.29 1.68 1.84 12.50 -
P/RPS 1.10 1.29 1.32 1.36 1.11 1.37 1.88 -29.97%
P/EPS 15.60 26.60 20.08 18.98 17.89 41.30 58.29 -58.37%
EY 6.41 3.76 4.98 5.27 5.59 2.42 1.72 139.79%
DY 2.56 2.99 4.29 0.00 20.83 25.36 5.60 -40.57%
P/NAPS 1.86 2.25 2.38 2.27 1.73 2.02 2.81 -23.99%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 06/11/17 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 -
Price 1.69 2.05 2.26 2.34 1.98 1.88 2.37 -
P/RPS 0.96 1.19 1.28 1.39 1.31 1.40 0.36 91.95%
P/EPS 13.52 24.45 19.47 19.39 21.08 42.20 11.05 14.35%
EY 7.40 4.09 5.14 5.16 4.74 2.37 9.05 -12.52%
DY 2.96 3.25 4.42 0.00 17.68 24.82 29.54 -78.33%
P/NAPS 1.61 2.07 2.31 2.32 2.04 2.07 0.53 109.32%

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