[PIE] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -136.79%
YoY- -558.17%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 686,354 585,982 424,118 402,788 659,341 664,953 664,466 2.17%
PBT 55,215 19,978 -4,502 -7,312 45,801 43,769 20,354 93.92%
Tax -9,396 -5,656 -1,550 -2,512 -9,244 -9,649 -2,756 125.68%
NP 45,819 14,322 -6,052 -9,824 36,557 34,120 17,598 88.71%
-
NP to SH 45,137 12,614 -5,138 -14,240 38,704 37,506 17,598 86.84%
-
Tax Rate 17.02% 28.31% - - 20.18% 22.05% 13.54% -
Total Cost 640,535 571,660 430,170 412,612 622,784 630,833 646,868 -0.65%
-
Net Worth 476,212 441,648 430,127 449,329 449,329 43,780 422,446 8.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 38,404 -
Div Payout % - - - - - - 218.23% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 476,212 441,648 430,127 449,329 449,329 43,780 422,446 8.27%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.68% 2.44% -1.43% -2.44% 5.54% 5.13% 2.65% -
ROE 9.48% 2.86% -1.19% -3.17% 8.61% 85.67% 4.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 178.72 152.58 110.44 104.88 171.68 173.15 173.02 2.17%
EPS 11.93 3.73 -1.58 -2.56 9.52 8.88 4.58 88.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.24 1.15 1.12 1.17 1.17 0.114 1.10 8.27%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 174.00 148.55 107.52 102.11 167.15 168.57 168.45 2.17%
EPS 11.44 3.20 -1.30 -3.61 9.81 9.51 4.46 86.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.74 -
NAPS 1.2072 1.1196 1.0904 1.1391 1.1391 0.111 1.0709 8.27%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.42 1.49 1.28 1.08 1.45 1.25 1.29 -
P/RPS 1.35 0.98 1.16 1.03 0.84 0.72 0.75 47.70%
P/EPS 20.59 45.36 -95.67 -29.13 14.39 12.80 28.15 -18.74%
EY 4.86 2.20 -1.05 -3.43 6.95 7.81 3.55 23.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.75 -
P/NAPS 1.95 1.30 1.14 0.92 1.24 10.96 1.17 40.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 20/11/20 14/08/20 30/06/20 28/02/20 15/11/19 16/08/19 -
Price 3.37 2.14 1.39 1.28 1.39 1.48 1.15 -
P/RPS 1.89 1.40 1.26 1.22 0.81 0.85 0.66 101.01%
P/EPS 28.67 65.15 -103.90 -34.52 13.79 15.15 25.10 9.22%
EY 3.49 1.53 -0.96 -2.90 7.25 6.60 3.98 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.70 -
P/NAPS 2.72 1.86 1.24 1.09 1.19 12.98 1.05 88.07%

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