[PIE] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
08-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 32.71%
YoY- -21.59%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 723,911 479,407 239,181 1,216,916 919,763 618,964 332,450 67.76%
PBT 46,005 35,206 12,930 88,976 58,652 33,995 18,569 82.79%
Tax -10,475 -8,271 -3,123 -15,234 -13,053 -8,782 -4,950 64.60%
NP 35,530 26,935 9,807 73,742 45,599 25,213 13,619 89.17%
-
NP to SH 35,847 27,011 9,704 75,410 45,717 26,099 14,004 86.80%
-
Tax Rate 22.77% 23.49% 24.15% 17.12% 22.25% 25.83% 26.66% -
Total Cost 688,381 452,472 229,374 1,143,174 874,164 593,751 318,831 66.81%
-
Net Worth 647,183 633,669 645,190 610,626 579,903 560,701 576,063 8.04%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 647,183 633,669 645,190 610,626 579,903 560,701 576,063 8.04%
NOSH 387,535 384,042 384,042 384,042 384,042 384,042 384,042 0.60%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.91% 5.62% 4.10% 6.06% 4.96% 4.07% 4.10% -
ROE 5.54% 4.26% 1.50% 12.35% 7.88% 4.65% 2.43% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 186.80 124.83 62.28 316.87 239.50 161.17 86.57 66.74%
EPS 9.25 7.01 2.55 19.20 11.87 6.57 3.55 89.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.68 1.59 1.51 1.46 1.50 7.39%
Adjusted Per Share Value based on latest NOSH - 394,464
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 183.52 121.53 60.63 308.50 233.17 156.91 84.28 67.76%
EPS 9.09 6.85 2.46 19.12 11.59 6.62 3.55 86.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6407 1.6064 1.6356 1.548 1.4701 1.4214 1.4604 8.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 5.31 6.26 3.56 3.25 2.98 2.93 3.60 -
P/RPS 2.84 5.01 5.72 1.03 1.24 1.82 4.16 -22.41%
P/EPS 57.41 89.00 140.89 16.55 25.03 43.11 98.73 -30.26%
EY 1.74 1.12 0.71 6.04 3.99 2.32 1.01 43.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.79 2.12 2.04 1.97 2.01 2.40 20.57%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 08/11/24 09/08/24 17/05/24 23/02/24 17/11/23 04/08/23 19/05/23 -
Price 5.40 5.52 5.82 3.39 3.10 2.64 3.46 -
P/RPS 2.89 4.42 9.34 1.07 1.29 1.64 4.00 -19.43%
P/EPS 58.38 78.48 230.33 17.26 26.04 38.85 94.89 -27.59%
EY 1.71 1.27 0.43 5.79 3.84 2.57 1.05 38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.35 3.46 2.13 2.05 1.81 2.31 24.96%

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