[PIE] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -82.56%
YoY- -59.41%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 141,624 145,260 183,287 158,057 176,069 161,870 193,518 -18.83%
PBT 8,736 9,736 31,212 2,516 13,590 16,125 29,023 -55.18%
Tax -1,752 -2,518 -7,352 -650 -2,891 -4,539 -5,790 -55.02%
NP 6,984 7,218 23,860 1,866 10,699 11,586 23,233 -55.22%
-
NP to SH 6,984 7,218 23,860 1,866 10,699 11,586 23,233 -55.22%
-
Tax Rate 20.05% 25.86% 23.56% 25.83% 21.27% 28.15% 19.95% -
Total Cost 134,640 138,042 159,427 156,191 165,370 150,284 170,285 -14.53%
-
Net Worth 391,722 407,084 403,244 380,201 376,361 387,882 372,520 3.41%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,042 - - - 19,202 - - -
Div Payout % 329.93% - - - 179.48% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 391,722 407,084 403,244 380,201 376,361 387,882 372,520 3.41%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.93% 4.97% 13.02% 1.18% 6.08% 7.16% 12.01% -
ROE 1.78% 1.77% 5.92% 0.49% 2.84% 2.99% 6.24% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.88 37.82 47.73 41.16 45.85 42.15 50.39 -18.83%
EPS 1.82 1.88 6.21 0.49 2.79 3.02 6.05 -55.20%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.02 1.06 1.05 0.99 0.98 1.01 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.90 36.82 46.46 40.07 44.63 41.04 49.06 -18.84%
EPS 1.77 1.83 6.05 0.47 2.71 2.94 5.89 -55.23%
DPS 5.84 0.00 0.00 0.00 4.87 0.00 0.00 -
NAPS 0.9931 1.032 1.0223 0.9638 0.9541 0.9833 0.9444 3.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.30 1.49 1.95 2.23 2.33 2.29 1.68 -
P/RPS 3.53 3.94 4.09 5.42 5.08 5.43 3.33 3.97%
P/EPS 71.49 79.28 31.39 458.96 83.64 75.91 27.77 88.16%
EY 1.40 1.26 3.19 0.22 1.20 1.32 3.60 -46.81%
DY 4.62 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 1.27 1.41 1.86 2.25 2.38 2.27 1.73 -18.66%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 25/05/18 23/02/18 06/11/17 07/08/17 26/05/17 27/02/17 -
Price 1.63 1.35 1.69 2.05 2.26 2.34 1.98 -
P/RPS 4.42 3.57 3.54 4.98 4.93 5.55 3.93 8.17%
P/EPS 89.63 71.83 27.20 421.91 81.12 77.56 32.73 96.09%
EY 1.12 1.39 3.68 0.24 1.23 1.29 3.06 -48.92%
DY 3.68 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 1.60 1.27 1.61 2.07 2.31 2.32 2.04 -14.99%

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