[PIE] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 57.15%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 332,233 151,652 661,257 461,306 286,884 145,260 679,283 -38.00%
PBT 10,177 1,471 55,385 32,562 18,473 9,736 63,443 -70.57%
Tax -1,378 -694 -12,243 -10,243 -4,271 -2,518 -15,432 -80.11%
NP 8,799 777 43,142 22,319 14,202 7,218 48,011 -67.83%
-
NP to SH 8,799 777 43,142 22,319 14,202 7,218 48,011 -67.83%
-
Tax Rate 13.54% 47.18% 22.11% 31.46% 23.12% 25.86% 24.32% -
Total Cost 323,434 150,875 618,115 438,987 272,682 138,042 631,272 -36.04%
-
Net Worth 422,446 430,127 430,127 410,924 391,722 407,084 403,244 3.15%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 19,202 - 23,042 23,042 23,042 - 19,202 0.00%
Div Payout % 218.23% - 53.41% 103.24% 162.25% - 40.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 422,446 430,127 430,127 410,924 391,722 407,084 403,244 3.15%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.65% 0.51% 6.52% 4.84% 4.95% 4.97% 7.07% -
ROE 2.08% 0.18% 10.03% 5.43% 3.63% 1.77% 11.91% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 86.51 39.49 172.18 120.12 74.70 37.82 176.88 -38.00%
EPS 2.29 0.20 11.23 5.81 3.70 1.88 12.50 -67.84%
DPS 5.00 0.00 6.00 6.00 6.00 0.00 5.00 0.00%
NAPS 1.10 1.12 1.12 1.07 1.02 1.06 1.05 3.15%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 84.22 38.45 167.63 116.94 72.73 36.82 172.20 -38.00%
EPS 2.23 0.20 10.94 5.66 3.60 1.83 12.17 -67.83%
DPS 4.87 0.00 5.84 5.84 5.84 0.00 4.87 0.00%
NAPS 1.0709 1.0904 1.0904 1.0417 0.9931 1.032 1.0223 3.15%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.29 1.56 1.49 1.60 1.30 1.49 1.95 -
P/RPS 1.49 3.95 0.87 1.33 1.74 3.94 1.10 22.49%
P/EPS 56.30 771.05 13.26 27.53 35.15 79.28 15.60 135.83%
EY 1.78 0.13 7.54 3.63 2.84 1.26 6.41 -57.53%
DY 3.88 0.00 4.03 3.75 4.62 0.00 2.56 32.04%
P/NAPS 1.17 1.39 1.33 1.50 1.27 1.41 1.86 -26.64%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 16/08/19 24/05/19 27/02/19 05/11/18 17/08/18 25/05/18 23/02/18 -
Price 1.15 1.41 1.61 1.57 1.63 1.35 1.69 -
P/RPS 1.33 3.57 0.94 1.31 2.18 3.57 0.96 24.35%
P/EPS 50.19 696.91 14.33 27.01 44.08 71.83 13.52 140.32%
EY 1.99 0.14 6.98 3.70 2.27 1.39 7.40 -58.43%
DY 4.35 0.00 3.73 3.82 3.68 0.00 2.96 29.35%
P/NAPS 1.05 1.26 1.44 1.47 1.60 1.27 1.61 -24.85%

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