[PIE] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 61.4%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 823,863 563,286 266,984 1,025,204 739,325 498,545 263,168 113.85%
PBT 56,472 36,526 23,574 74,707 49,986 32,103 14,906 142.82%
Tax -13,090 -9,422 -4,744 -14,032 -11,124 -6,693 -2,848 176.18%
NP 43,382 27,104 18,830 60,675 38,862 25,410 12,058 134.61%
-
NP to SH 42,797 27,102 19,096 58,469 36,227 24,322 11,734 136.75%
-
Tax Rate 23.18% 25.80% 20.12% 18.78% 22.25% 20.85% 19.11% -
Total Cost 780,481 536,182 248,154 964,529 700,463 473,135 251,110 112.82%
-
Net Worth 533,818 518,456 533,818 518,456 495,414 483,892 487,733 6.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 533,818 518,456 533,818 518,456 495,414 483,892 487,733 6.19%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.27% 4.81% 7.05% 5.92% 5.26% 5.10% 4.58% -
ROE 8.02% 5.23% 3.58% 11.28% 7.31% 5.03% 2.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 214.52 146.67 69.52 266.95 192.51 129.82 68.53 113.84%
EPS 11.30 7.06 4.90 15.80 10.12 6.62 3.14 134.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.39 1.35 1.29 1.26 1.27 6.19%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 208.86 142.80 67.68 259.90 187.43 126.39 66.72 113.84%
EPS 10.85 6.87 4.84 14.82 9.18 6.17 2.97 137.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3533 1.3143 1.3533 1.3143 1.2559 1.2267 1.2364 6.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.77 3.14 2.87 3.80 3.73 2.80 3.40 -
P/RPS 1.29 2.14 4.13 1.42 1.94 2.16 4.96 -59.22%
P/EPS 24.86 44.49 57.72 24.96 39.54 44.21 111.28 -63.14%
EY 4.02 2.25 1.73 4.01 2.53 2.26 0.90 170.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.33 2.06 2.81 2.89 2.22 2.68 -17.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 -
Price 2.56 3.28 2.77 2.71 3.84 3.13 2.53 -
P/RPS 1.19 2.24 3.98 1.02 1.99 2.41 3.69 -52.94%
P/EPS 22.97 46.48 55.71 17.80 40.71 49.42 82.80 -57.43%
EY 4.35 2.15 1.80 5.62 2.46 2.02 1.21 134.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.43 1.99 2.01 2.98 2.48 1.99 -5.08%

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