[PIE] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

25-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -39.86%

YoY- -37.7%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	661,257	615,074	573,768	581,040	679,283	661,328	675,878	-1.44%
YoY %	7.51%	7.20%	-1.25%	-14.46%	2.71%	-2.15%	-	-
Horiz. %	97.84%	91.00%	84.89%	85.97%	100.50%	97.85%	100.00%	-
PBT	55,385	43,416	36,946	38,944	63,443	42,974	59,430	-4.57%
YoY %	27.57%	17.51%	-5.13%	-38.62%	47.63%	-27.69%	-	-
Horiz. %	93.19%	73.05%	62.17%	65.53%	106.75%	72.31%	100.00%	-
Tax	-12,243	-13,657	-8,542	-10,072	-15,432	-10,773	-14,860	-12.08%
YoY %	10.35%	-59.88%	15.19%	34.73%	-43.25%	27.50%	-	-
Horiz. %	82.39%	91.90%	57.48%	67.78%	103.85%	72.50%	100.00%	-
NP	43,142	29,758	28,404	28,872	48,011	32,201	44,570	-2.14%
YoY %	44.98%	4.77%	-1.62%	-39.86%	49.10%	-27.75%	-	-
Horiz. %	96.80%	66.77%	63.73%	64.78%	107.72%	72.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,142	29,758	28,404	28,872	48,011	32,201	44,570	-2.14%
YoY %	44.98%	4.77%	-1.62%	-39.86%	49.10%	-27.75%	-	-
Horiz. %	96.80%	66.77%	63.73%	64.78%	107.72%	72.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.11%	31.46%	23.12%	25.86%	24.32%	25.07%	25.00%	-
YoY %	-29.72%	36.07%	-10.60%	6.33%	-2.99%	0.28%	-	-
Horiz. %	88.44%	125.84%	92.48%	103.44%	97.28%	100.28%	100.00%	-
Total Cost	618,115	585,316	545,364	552,168	631,272	629,126	631,308	-1.39%
YoY %	5.60%	7.33%	-1.23%	-12.53%	0.34%	-0.35%	-	-
Horiz. %	97.91%	92.71%	86.39%	87.46%	99.99%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	430,127	410,924	391,722	407,084	403,244	380,201	376,361	9.28%
YoY %	4.67%	4.90%	-3.77%	0.95%	6.06%	1.02%	-	-
Horiz. %	114.29%	109.18%	104.08%	108.16%	107.14%	101.02%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	23,042	30,723	46,085	-	19,202	25,602	38,404	-28.79%
YoY %	-25.00%	-33.33%	0.00%	-	-25.00%	-33.34%	-	-
Horiz. %	60.00%	80.00%	120.00%	-	50.00%	66.66%	100.00%	-
Div Payout %	53.41%	103.24%	162.25%	-	40.00%	79.51%	86.17%	-
YoY %	-48.27%	-36.37%	0.00%	-	-49.69%	-7.73%	-	-
Horiz. %	61.98%	119.81%	188.29%	-	46.42%	92.27%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	430,127	410,924	391,722	407,084	403,244	380,201	376,361	9.28%
YoY %	4.67%	4.90%	-3.77%	0.95%	6.06%	1.02%	-	-
Horiz. %	114.29%	109.18%	104.08%	108.16%	107.14%	101.02%	100.00%	-
NOSH	384,042	384,042	384,042	384,042	384,042	384,042	384,042	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	6.52%	4.84%	4.95%	4.97%	7.07%	4.87%	6.59%	-
YoY %	34.71%	-2.22%	-0.40%	-29.70%	45.17%	-26.10%	-	-
Horiz. %	98.94%	73.44%	75.11%	75.42%	107.28%	73.90%	100.00%	-
ROE	10.03%	7.24%	7.25%	7.09%	11.91%	8.47%	11.84%	-
YoY %	38.54%	-0.14%	2.26%	-40.47%	40.61%	-28.46%	-	-
Horiz. %	84.71%	61.15%	61.23%	59.88%	100.59%	71.54%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	172.18	160.16	149.40	151.30	176.88	172.20	175.99	-1.44%
YoY %	7.50%	7.20%	-1.26%	-14.46%	2.72%	-2.15%	-	-
Horiz. %	97.84%	91.01%	84.89%	85.97%	100.51%	97.85%	100.00%	-
EPS	11.23	7.75	7.40	7.52	12.50	8.39	11.60	-2.13%
YoY %	44.90%	4.73%	-1.60%	-39.84%	48.99%	-27.67%	-	-
Horiz. %	96.81%	66.81%	63.79%	64.83%	107.76%	72.33%	100.00%	-
DPS	6.00	8.00	12.00	0.00	5.00	6.67	10.00	-28.79%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-25.04%	-33.30%	-	-
Horiz. %	60.00%	80.00%	120.00%	0.00%	50.00%	66.70%	100.00%	-
NAPS	1.12	1.07	1.02	1.06	1.05	0.99	0.98	9.28%
YoY %	4.67%	4.90%	-3.77%	0.95%	6.06%	1.02%	-	-
Horiz. %	114.29%	109.18%	104.08%	108.16%	107.14%	101.02%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 384,042
RPS	167.63	155.93	145.45	147.30	172.20	167.65	171.34	-1.44%
YoY %	7.50%	7.21%	-1.26%	-14.46%	2.71%	-2.15%	-	-
Horiz. %	97.83%	91.01%	84.89%	85.97%	100.50%	97.85%	100.00%	-
EPS	10.94	7.54	7.20	7.32	12.17	8.16	11.30	-2.12%
YoY %	45.09%	4.72%	-1.64%	-39.85%	49.14%	-27.79%	-	-
Horiz. %	96.81%	66.73%	63.72%	64.78%	107.70%	72.21%	100.00%	-
DPS	5.84	7.79	11.68	0.00	4.87	6.49	9.74	-28.82%
YoY %	-25.03%	-33.30%	0.00%	0.00%	-24.96%	-33.37%	-	-
Horiz. %	59.96%	79.98%	119.92%	0.00%	50.00%	66.63%	100.00%	-
NAPS	1.0904	1.0417	0.9931	1.032	1.0223	0.9638	0.9541	9.28%
YoY %	4.68%	4.89%	-3.77%	0.95%	6.07%	1.02%	-	-
Horiz. %	114.29%	109.18%	104.09%	108.16%	107.15%	101.02%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.49	1.60	1.30	1.49	1.95	2.23	2.33	-
P/RPS	0.87	1.00	0.87	0.98	1.10	1.29	1.32	-24.20%
YoY %	-13.00%	14.94%	-11.22%	-10.91%	-14.73%	-2.27%	-	-
Horiz. %	65.91%	75.76%	65.91%	74.24%	83.33%	97.73%	100.00%	-
P/EPS	13.26	20.65	17.58	19.82	15.60	26.60	20.08	-24.11%
YoY %	-35.79%	17.46%	-11.30%	27.05%	-41.35%	32.47%	-	-
Horiz. %	66.04%	102.84%	87.55%	98.71%	77.69%	132.47%	100.00%	-
EY	7.54	4.84	5.69	5.05	6.41	3.76	4.98	31.75%
YoY %	55.79%	-14.94%	12.67%	-21.22%	70.48%	-24.50%	-	-
Horiz. %	151.41%	97.19%	114.26%	101.41%	128.71%	75.50%	100.00%	-
DY	4.03	5.00	9.23	0.00	2.56	2.99	4.29	-4.07%
YoY %	-19.40%	-45.83%	0.00%	0.00%	-14.38%	-30.30%	-	-
Horiz. %	93.94%	116.55%	215.15%	0.00%	59.67%	69.70%	100.00%	-
P/NAPS	1.33	1.50	1.27	1.41	1.86	2.25	2.38	-32.08%
YoY %	-11.33%	18.11%	-9.93%	-24.19%	-17.33%	-5.46%	-	-
Horiz. %	55.88%	63.03%	53.36%	59.24%	78.15%	94.54%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	05/11/18	17/08/18	25/05/18	23/02/18	06/11/17	07/08/17	-
Price	1.61	1.57	1.63	1.35	1.69	2.05	2.26	-
P/RPS	0.94	0.98	1.09	0.89	0.96	1.19	1.28	-18.55%
YoY %	-4.08%	-10.09%	22.47%	-7.29%	-19.33%	-7.03%	-	-
Horiz. %	73.44%	76.56%	85.16%	69.53%	75.00%	92.97%	100.00%	-
P/EPS	14.33	20.26	22.04	17.96	13.52	24.45	19.47	-18.43%
YoY %	-29.27%	-8.08%	22.72%	32.84%	-44.70%	25.58%	-	-
Horiz. %	73.60%	104.06%	113.20%	92.24%	69.44%	125.58%	100.00%	-
EY	6.98	4.94	4.54	5.57	7.40	4.09	5.14	22.56%
YoY %	41.30%	8.81%	-18.49%	-24.73%	80.93%	-20.43%	-	-
Horiz. %	135.80%	96.11%	88.33%	108.37%	143.97%	79.57%	100.00%	-
DY	3.73	5.10	7.36	0.00	2.96	3.25	4.42	-10.67%
YoY %	-26.86%	-30.71%	0.00%	0.00%	-8.92%	-26.47%	-	-
Horiz. %	84.39%	115.38%	166.52%	0.00%	66.97%	73.53%	100.00%	-
P/NAPS	1.44	1.47	1.60	1.27	1.61	2.07	2.31	-26.96%
YoY %	-2.04%	-8.13%	25.98%	-21.12%	-22.22%	-10.39%	-	-
Horiz. %	62.34%	63.64%	69.26%	54.98%	69.70%	89.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos