[PIE] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 93.3%
YoY- -10.14%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 498,715 332,233 151,652 661,257 461,306 286,884 145,260 127.41%
PBT 32,827 10,177 1,471 55,385 32,562 18,473 9,736 124.68%
Tax -7,237 -1,378 -694 -12,243 -10,243 -4,271 -2,518 102.01%
NP 25,590 8,799 777 43,142 22,319 14,202 7,218 132.32%
-
NP to SH 28,130 8,799 777 43,142 22,319 14,202 7,218 147.44%
-
Tax Rate 22.05% 13.54% 47.18% 22.11% 31.46% 23.12% 25.86% -
Total Cost 473,125 323,434 150,875 618,115 438,987 272,682 138,042 127.15%
-
Net Worth 43,780 422,446 430,127 430,127 410,924 391,722 407,084 -77.35%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 19,202 - 23,042 23,042 23,042 - -
Div Payout % - 218.23% - 53.41% 103.24% 162.25% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 43,780 422,446 430,127 430,127 410,924 391,722 407,084 -77.35%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.13% 2.65% 0.51% 6.52% 4.84% 4.95% 4.97% -
ROE 64.25% 2.08% 0.18% 10.03% 5.43% 3.63% 1.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 129.86 86.51 39.49 172.18 120.12 74.70 37.82 127.42%
EPS 6.66 2.29 0.20 11.23 5.81 3.70 1.88 132.20%
DPS 0.00 5.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 0.114 1.10 1.12 1.12 1.07 1.02 1.06 -77.35%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 126.43 84.22 38.45 167.63 116.94 72.73 36.82 127.43%
EPS 7.13 2.23 0.20 10.94 5.66 3.60 1.83 147.39%
DPS 0.00 4.87 0.00 5.84 5.84 5.84 0.00 -
NAPS 0.111 1.0709 1.0904 1.0904 1.0417 0.9931 1.032 -77.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.25 1.29 1.56 1.49 1.60 1.30 1.49 -
P/RPS 0.96 1.49 3.95 0.87 1.33 1.74 3.94 -60.95%
P/EPS 17.07 56.30 771.05 13.26 27.53 35.15 79.28 -64.04%
EY 5.86 1.78 0.13 7.54 3.63 2.84 1.26 178.36%
DY 0.00 3.88 0.00 4.03 3.75 4.62 0.00 -
P/NAPS 10.96 1.17 1.39 1.33 1.50 1.27 1.41 291.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/11/19 16/08/19 24/05/19 27/02/19 05/11/18 17/08/18 25/05/18 -
Price 1.48 1.15 1.41 1.61 1.57 1.63 1.35 -
P/RPS 1.14 1.33 3.57 0.94 1.31 2.18 3.57 -53.24%
P/EPS 20.21 50.19 696.91 14.33 27.01 44.08 71.83 -57.02%
EY 4.95 1.99 0.14 6.98 3.70 2.27 1.39 133.01%
DY 0.00 4.35 0.00 3.73 3.82 3.68 0.00 -
P/NAPS 12.98 1.05 1.26 1.44 1.47 1.60 1.27 370.29%

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