[PIE] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -5.42%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 296,302 266,984 285,879 240,780 235,377 263,168 246,866 12.97%
PBT 12,950 23,574 24,720 17,883 17,196 14,906 40,231 -53.12%
Tax -4,678 -4,744 -2,908 -4,431 -3,845 -2,848 -5,154 -6.27%
NP 8,272 18,830 21,812 13,452 13,351 12,058 35,077 -61.93%
-
NP to SH 8,004 19,096 21,153 11,905 12,587 11,734 35,676 -63.17%
-
Tax Rate 36.12% 20.12% 11.76% 24.78% 22.36% 19.11% 12.81% -
Total Cost 288,030 248,154 264,067 227,328 222,026 251,110 211,789 22.81%
-
Net Worth 518,456 533,818 518,456 495,414 483,892 487,733 476,212 5.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,456 533,818 518,456 495,414 483,892 487,733 476,212 5.84%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.79% 7.05% 7.63% 5.59% 5.67% 4.58% 14.21% -
ROE 1.54% 3.58% 4.08% 2.40% 2.60% 2.41% 7.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 77.15 69.52 74.44 62.70 61.29 68.53 64.28 12.97%
EPS 2.15 4.90 5.68 3.50 3.48 3.14 9.13 -61.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.35 1.29 1.26 1.27 1.24 5.84%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 75.12 67.68 72.47 61.04 59.67 66.72 62.58 12.98%
EPS 2.03 4.84 5.36 3.02 3.19 2.97 9.04 -63.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3143 1.3533 1.3143 1.2559 1.2267 1.2364 1.2072 5.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.14 2.87 3.80 3.73 2.80 3.40 2.42 -
P/RPS 4.07 4.13 5.10 5.95 4.57 4.96 3.76 5.43%
P/EPS 150.66 57.72 68.99 120.33 85.43 111.28 26.05 223.23%
EY 0.66 1.73 1.45 0.83 1.17 0.90 3.84 -69.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.06 2.81 2.89 2.22 2.68 1.95 12.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 26/02/21 -
Price 3.28 2.77 2.71 3.84 3.13 2.53 3.37 -
P/RPS 4.25 3.98 3.64 6.12 5.11 3.69 5.24 -13.06%
P/EPS 157.38 55.71 49.20 123.87 95.50 82.80 36.28 166.69%
EY 0.64 1.80 2.03 0.81 1.05 1.21 2.76 -62.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.99 2.01 2.98 2.48 1.99 2.72 -7.25%

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