[PIE] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -92.8%
YoY- -89.24%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 659,341 664,953 664,466 606,608 661,257 615,074 573,768 9.68%
PBT 45,801 43,769 20,354 5,884 55,385 43,416 36,946 15.35%
Tax -9,244 -9,649 -2,756 -2,776 -12,243 -13,657 -8,542 5.39%
NP 36,557 34,120 17,598 3,108 43,142 29,758 28,404 18.26%
-
NP to SH 38,704 37,506 17,598 3,108 43,142 29,758 28,404 22.83%
-
Tax Rate 20.18% 22.05% 13.54% 47.18% 22.11% 31.46% 23.12% -
Total Cost 622,784 630,833 646,868 603,500 618,115 585,316 545,364 9.22%
-
Net Worth 449,329 43,780 422,446 430,127 430,127 410,924 391,722 9.55%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 38,404 - 23,042 30,723 46,085 -
Div Payout % - - 218.23% - 53.41% 103.24% 162.25% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 449,329 43,780 422,446 430,127 430,127 410,924 391,722 9.55%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.54% 5.13% 2.65% 0.51% 6.52% 4.84% 4.95% -
ROE 8.61% 85.67% 4.17% 0.72% 10.03% 7.24% 7.25% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 171.68 173.15 173.02 157.95 172.18 160.16 149.40 9.68%
EPS 9.52 8.88 4.58 0.80 11.23 7.75 7.40 18.23%
DPS 0.00 0.00 10.00 0.00 6.00 8.00 12.00 -
NAPS 1.17 0.114 1.10 1.12 1.12 1.07 1.02 9.55%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 167.15 168.57 168.45 153.78 167.63 155.93 145.45 9.68%
EPS 9.81 9.51 4.46 0.79 10.94 7.54 7.20 22.83%
DPS 0.00 0.00 9.74 0.00 5.84 7.79 11.68 -
NAPS 1.1391 0.111 1.0709 1.0904 1.0904 1.0417 0.9931 9.54%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.45 1.25 1.29 1.56 1.49 1.60 1.30 -
P/RPS 0.84 0.72 0.75 0.99 0.87 1.00 0.87 -2.30%
P/EPS 14.39 12.80 28.15 192.76 13.26 20.65 17.58 -12.46%
EY 6.95 7.81 3.55 0.52 7.54 4.84 5.69 14.22%
DY 0.00 0.00 7.75 0.00 4.03 5.00 9.23 -
P/NAPS 1.24 10.96 1.17 1.39 1.33 1.50 1.27 -1.57%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 15/11/19 16/08/19 24/05/19 27/02/19 05/11/18 17/08/18 -
Price 1.39 1.48 1.15 1.41 1.61 1.57 1.63 -
P/RPS 0.81 0.85 0.66 0.89 0.94 0.98 1.09 -17.91%
P/EPS 13.79 15.15 25.10 174.23 14.33 20.26 22.04 -26.78%
EY 7.25 6.60 3.98 0.57 6.98 4.94 4.54 36.50%
DY 0.00 0.00 8.70 0.00 3.73 5.10 7.36 -
P/NAPS 1.19 12.98 1.05 1.26 1.44 1.47 1.60 -17.86%

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