[PIE] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 98.8%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 461,306 286,884 145,260 679,283 495,996 337,939 161,870 100.88%
PBT 32,562 18,473 9,736 63,443 32,231 29,715 16,125 59.69%
Tax -10,243 -4,271 -2,518 -15,432 -8,080 -7,430 -4,539 71.96%
NP 22,319 14,202 7,218 48,011 24,151 22,285 11,586 54.75%
-
NP to SH 22,319 14,202 7,218 48,011 24,151 22,285 11,586 54.75%
-
Tax Rate 31.46% 23.12% 25.86% 24.32% 25.07% 25.00% 28.15% -
Total Cost 438,987 272,682 138,042 631,272 471,845 315,654 150,284 104.20%
-
Net Worth 410,924 391,722 407,084 403,244 380,201 376,361 387,882 3.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,042 23,042 - 19,202 19,202 19,202 - -
Div Payout % 103.24% 162.25% - 40.00% 79.51% 86.17% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 410,924 391,722 407,084 403,244 380,201 376,361 387,882 3.91%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.84% 4.95% 4.97% 7.07% 4.87% 6.59% 7.16% -
ROE 5.43% 3.63% 1.77% 11.91% 6.35% 5.92% 2.99% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 120.12 74.70 37.82 176.88 129.15 88.00 42.15 100.87%
EPS 5.81 3.70 1.88 12.50 6.29 5.80 3.02 54.62%
DPS 6.00 6.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.07 1.02 1.06 1.05 0.99 0.98 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 116.94 72.73 36.82 172.20 125.74 85.67 41.04 100.86%
EPS 5.66 3.60 1.83 12.17 6.12 5.65 2.94 54.69%
DPS 5.84 5.84 0.00 4.87 4.87 4.87 0.00 -
NAPS 1.0417 0.9931 1.032 1.0223 0.9638 0.9541 0.9833 3.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.60 1.30 1.49 1.95 2.23 2.33 2.29 -
P/RPS 1.33 1.74 3.94 1.10 1.73 2.65 5.43 -60.81%
P/EPS 27.53 35.15 79.28 15.60 35.46 40.15 75.91 -49.11%
EY 3.63 2.84 1.26 6.41 2.82 2.49 1.32 96.16%
DY 3.75 4.62 0.00 2.56 2.24 2.15 0.00 -
P/NAPS 1.50 1.27 1.41 1.86 2.25 2.38 2.27 -24.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 05/11/18 17/08/18 25/05/18 23/02/18 06/11/17 07/08/17 26/05/17 -
Price 1.57 1.63 1.35 1.69 2.05 2.26 2.34 -
P/RPS 1.31 2.18 3.57 0.96 1.59 2.57 5.55 -61.77%
P/EPS 27.01 44.08 71.83 13.52 32.60 38.95 77.56 -50.46%
EY 3.70 2.27 1.39 7.40 3.07 2.57 1.29 101.74%
DY 3.82 3.68 0.00 2.96 2.44 2.21 0.00 -
P/NAPS 1.47 1.60 1.27 1.61 2.07 2.31 2.32 -26.20%

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