[PIE] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.37%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 286,884 145,260 679,283 495,996 337,939 161,870 579,285 -37.48%
PBT 18,473 9,736 63,443 32,231 29,715 16,125 45,732 -45.44%
Tax -4,271 -2,518 -15,432 -8,080 -7,430 -4,539 -9,666 -42.07%
NP 14,202 7,218 48,011 24,151 22,285 11,586 36,066 -46.36%
-
NP to SH 14,202 7,218 48,011 24,151 22,285 11,586 36,066 -46.36%
-
Tax Rate 23.12% 25.86% 24.32% 25.07% 25.00% 28.15% 21.14% -
Total Cost 272,682 138,042 631,272 471,845 315,654 150,284 543,219 -36.91%
-
Net Worth 391,722 407,084 403,244 380,201 376,361 387,882 372,520 3.41%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,042 - 19,202 19,202 19,202 - 134,414 -69.24%
Div Payout % 162.25% - 40.00% 79.51% 86.17% - 372.69% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 391,722 407,084 403,244 380,201 376,361 387,882 372,520 3.41%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.95% 4.97% 7.07% 4.87% 6.59% 7.16% 6.23% -
ROE 3.63% 1.77% 11.91% 6.35% 5.92% 2.99% 9.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 74.70 37.82 176.88 129.15 88.00 42.15 150.84 -37.48%
EPS 3.70 1.88 12.50 6.29 5.80 3.02 9.39 -46.34%
DPS 6.00 0.00 5.00 5.00 5.00 0.00 35.00 -69.24%
NAPS 1.02 1.06 1.05 0.99 0.98 1.01 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 72.73 36.82 172.20 125.74 85.67 41.04 146.85 -37.48%
EPS 3.60 1.83 12.17 6.12 5.65 2.94 9.14 -46.35%
DPS 5.84 0.00 4.87 4.87 4.87 0.00 34.08 -69.24%
NAPS 0.9931 1.032 1.0223 0.9638 0.9541 0.9833 0.9444 3.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.30 1.49 1.95 2.23 2.33 2.29 1.68 -
P/RPS 1.74 3.94 1.10 1.73 2.65 5.43 1.11 35.05%
P/EPS 35.15 79.28 15.60 35.46 40.15 75.91 17.89 57.06%
EY 2.84 1.26 6.41 2.82 2.49 1.32 5.59 -36.40%
DY 4.62 0.00 2.56 2.24 2.15 0.00 20.83 -63.45%
P/NAPS 1.27 1.41 1.86 2.25 2.38 2.27 1.73 -18.66%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 25/05/18 23/02/18 06/11/17 07/08/17 26/05/17 27/02/17 -
Price 1.63 1.35 1.69 2.05 2.26 2.34 1.98 -
P/RPS 2.18 3.57 0.96 1.59 2.57 5.55 1.31 40.56%
P/EPS 44.08 71.83 13.52 32.60 38.95 77.56 21.08 63.74%
EY 2.27 1.39 7.40 3.07 2.57 1.29 4.74 -38.87%
DY 3.68 0.00 2.96 2.44 2.21 0.00 17.68 -64.97%
P/NAPS 1.60 1.27 1.61 2.07 2.31 2.32 2.04 -14.99%

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