[PIE] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 67.35%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 919,763 618,964 332,450 1,165,278 823,863 563,286 266,984 127.92%
PBT 58,652 33,995 18,569 82,062 56,472 36,526 23,574 83.50%
Tax -13,053 -8,782 -4,950 -11,271 -13,090 -9,422 -4,744 96.23%
NP 45,599 25,213 13,619 70,791 43,382 27,104 18,830 80.23%
-
NP to SH 45,717 26,099 14,004 71,621 42,797 27,102 19,096 78.86%
-
Tax Rate 22.25% 25.83% 26.66% 13.73% 23.18% 25.80% 20.12% -
Total Cost 874,164 593,751 318,831 1,094,487 780,481 536,182 248,154 131.33%
-
Net Worth 579,903 560,701 576,063 560,701 533,818 518,456 533,818 5.67%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 579,903 560,701 576,063 560,701 533,818 518,456 533,818 5.67%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.96% 4.07% 4.10% 6.08% 5.27% 4.81% 7.05% -
ROE 7.88% 4.65% 2.43% 12.77% 8.02% 5.23% 3.58% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 239.50 161.17 86.57 303.42 214.52 146.67 69.52 127.93%
EPS 11.87 6.57 3.55 18.43 11.30 7.06 4.90 80.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.46 1.50 1.46 1.39 1.35 1.39 5.67%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 233.17 156.91 84.28 295.41 208.86 142.80 67.68 127.93%
EPS 11.59 6.62 3.55 18.16 10.85 6.87 4.84 78.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4701 1.4214 1.4604 1.4214 1.3533 1.3143 1.3533 5.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.98 2.93 3.60 2.60 2.77 3.14 2.87 -
P/RPS 1.24 1.82 4.16 0.86 1.29 2.14 4.13 -55.12%
P/EPS 25.03 43.11 98.73 13.94 24.86 44.49 57.72 -42.67%
EY 3.99 2.32 1.01 7.17 4.02 2.25 1.73 74.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.01 2.40 1.78 1.99 2.33 2.06 -2.93%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 04/08/23 19/05/23 24/02/23 17/11/22 12/08/22 20/05/22 -
Price 3.10 2.64 3.46 3.27 2.56 3.28 2.77 -
P/RPS 1.29 1.64 4.00 1.08 1.19 2.24 3.98 -52.78%
P/EPS 26.04 38.85 94.89 17.53 22.97 46.48 55.71 -39.74%
EY 3.84 2.57 1.05 5.70 4.35 2.15 1.80 65.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.81 2.31 2.24 1.84 2.43 1.99 1.99%

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