[PIE] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -67.88%
YoY- 450.67%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 679,283 495,996 337,939 161,870 579,285 385,768 255,611 91.51%
PBT 63,443 32,231 29,715 16,125 45,732 16,709 10,617 228.22%
Tax -15,432 -8,080 -7,430 -4,539 -9,666 -3,876 -2,381 246.44%
NP 48,011 24,151 22,285 11,586 36,066 12,833 8,236 222.86%
-
NP to SH 48,011 24,151 22,285 11,586 36,066 12,833 8,236 222.86%
-
Tax Rate 24.32% 25.07% 25.00% 28.15% 21.14% 23.20% 22.43% -
Total Cost 631,272 471,845 315,654 150,284 543,219 372,935 247,375 86.42%
-
Net Worth 403,244 380,201 376,361 387,882 372,520 349,478 341,795 11.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,202 19,202 19,202 - 134,414 134,414 26,882 -20.04%
Div Payout % 40.00% 79.51% 86.17% - 372.69% 1,047.41% 326.41% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 403,244 380,201 376,361 387,882 372,520 349,478 341,795 11.61%
NOSH 384,042 384,042 384,042 384,042 384,042 384,041 76,808 191.54%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.07% 4.87% 6.59% 7.16% 6.23% 3.33% 3.22% -
ROE 11.91% 6.35% 5.92% 2.99% 9.68% 3.67% 2.41% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 176.88 129.15 88.00 42.15 150.84 100.45 332.79 -34.30%
EPS 12.50 6.29 5.80 3.02 9.39 3.34 11.00 8.87%
DPS 5.00 5.00 5.00 0.00 35.00 35.00 35.00 -72.57%
NAPS 1.05 0.99 0.98 1.01 0.97 0.91 4.45 -61.71%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 172.20 125.74 85.67 41.04 146.85 97.80 64.80 91.51%
EPS 12.17 6.12 5.65 2.94 9.14 3.25 2.09 222.62%
DPS 4.87 4.87 4.87 0.00 34.08 34.08 6.82 -20.06%
NAPS 1.0223 0.9638 0.9541 0.9833 0.9444 0.886 0.8665 11.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.95 2.23 2.33 2.29 1.68 1.84 12.50 -
P/RPS 1.10 1.73 2.65 5.43 1.11 1.83 3.76 -55.83%
P/EPS 15.60 35.46 40.15 75.91 17.89 55.06 116.57 -73.74%
EY 6.41 2.82 2.49 1.32 5.59 1.82 0.86 280.17%
DY 2.56 2.24 2.15 0.00 20.83 19.02 2.80 -5.78%
P/NAPS 1.86 2.25 2.38 2.27 1.73 2.02 2.81 -23.99%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 06/11/17 07/08/17 26/05/17 27/02/17 07/11/16 08/08/16 -
Price 1.69 2.05 2.26 2.34 1.98 1.88 2.37 -
P/RPS 0.96 1.59 2.57 5.55 1.31 1.87 0.71 22.20%
P/EPS 13.52 32.60 38.95 77.56 21.08 56.26 22.10 -27.87%
EY 7.40 3.07 2.57 1.29 4.74 1.78 4.52 38.78%
DY 2.96 2.44 2.21 0.00 17.68 18.62 14.77 -65.65%
P/NAPS 1.61 2.07 2.31 2.32 2.04 2.07 0.53 109.32%

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