[PIE] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.97%
YoY- -37.7%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 661,257 461,306 286,884 145,260 679,283 495,996 337,939 56.25%
PBT 55,385 32,562 18,473 9,736 63,443 32,231 29,715 51.28%
Tax -12,243 -10,243 -4,271 -2,518 -15,432 -8,080 -7,430 39.38%
NP 43,142 22,319 14,202 7,218 48,011 24,151 22,285 55.14%
-
NP to SH 43,142 22,319 14,202 7,218 48,011 24,151 22,285 55.14%
-
Tax Rate 22.11% 31.46% 23.12% 25.86% 24.32% 25.07% 25.00% -
Total Cost 618,115 438,987 272,682 138,042 631,272 471,845 315,654 56.32%
-
Net Worth 430,127 410,924 391,722 407,084 403,244 380,201 376,361 9.28%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,042 23,042 23,042 - 19,202 19,202 19,202 12.88%
Div Payout % 53.41% 103.24% 162.25% - 40.00% 79.51% 86.17% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 430,127 410,924 391,722 407,084 403,244 380,201 376,361 9.28%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.52% 4.84% 4.95% 4.97% 7.07% 4.87% 6.59% -
ROE 10.03% 5.43% 3.63% 1.77% 11.91% 6.35% 5.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 172.18 120.12 74.70 37.82 176.88 129.15 88.00 56.24%
EPS 11.23 5.81 3.70 1.88 12.50 6.29 5.80 55.15%
DPS 6.00 6.00 6.00 0.00 5.00 5.00 5.00 12.88%
NAPS 1.12 1.07 1.02 1.06 1.05 0.99 0.98 9.28%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 172.18 120.12 74.70 37.82 176.88 129.15 88.00 56.24%
EPS 11.23 5.81 3.70 1.88 12.50 6.29 5.80 55.15%
DPS 6.00 6.00 6.00 0.00 5.00 5.00 5.00 12.88%
NAPS 1.12 1.07 1.02 1.06 1.05 0.99 0.98 9.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.49 1.60 1.30 1.49 1.95 2.23 2.33 -
P/RPS 0.87 1.33 1.74 3.94 1.10 1.73 2.65 -52.31%
P/EPS 13.26 27.53 35.15 79.28 15.60 35.46 40.15 -52.12%
EY 7.54 3.63 2.84 1.26 6.41 2.82 2.49 108.88%
DY 4.03 3.75 4.62 0.00 2.56 2.24 2.15 51.84%
P/NAPS 1.33 1.50 1.27 1.41 1.86 2.25 2.38 -32.08%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 05/11/18 17/08/18 25/05/18 23/02/18 06/11/17 07/08/17 -
Price 1.61 1.57 1.63 1.35 1.69 2.05 2.26 -
P/RPS 0.94 1.31 2.18 3.57 0.96 1.59 2.57 -48.76%
P/EPS 14.33 27.01 44.08 71.83 13.52 32.60 38.95 -48.56%
EY 6.98 3.70 2.27 1.39 7.40 3.07 2.57 94.30%
DY 3.73 3.82 3.68 0.00 2.96 2.44 2.21 41.62%
P/NAPS 1.44 1.47 1.60 1.27 1.61 2.07 2.31 -26.96%

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