[PIE] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 196.56%
YoY- 237.36%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 240,780 235,377 263,168 246,866 227,428 111,362 100,697 78.71%
PBT 17,883 17,196 14,906 40,231 17,235 -423 -1,828 -
Tax -4,431 -3,845 -2,848 -5,154 -3,467 -147 -628 267.43%
NP 13,452 13,351 12,058 35,077 13,768 -570 -2,456 -
-
NP to SH 11,905 12,587 11,734 35,676 12,030 991 -3,560 -
-
Tax Rate 24.78% 22.36% 19.11% 12.81% 20.12% - - -
Total Cost 227,328 222,026 251,110 211,789 213,660 111,932 103,153 69.26%
-
Net Worth 495,414 483,892 487,733 476,212 441,648 430,127 449,329 6.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 495,414 483,892 487,733 476,212 441,648 430,127 449,329 6.71%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.59% 5.67% 4.58% 14.21% 6.05% -0.51% -2.44% -
ROE 2.40% 2.60% 2.41% 7.49% 2.72% 0.23% -0.79% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 62.70 61.29 68.53 64.28 59.22 29.00 26.22 78.72%
EPS 3.50 3.48 3.14 9.13 3.58 -0.15 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.27 1.24 1.15 1.12 1.17 6.71%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 61.04 59.67 66.72 62.58 57.65 28.23 25.53 78.70%
EPS 3.02 3.19 2.97 9.04 3.05 0.25 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2559 1.2267 1.2364 1.2072 1.1196 1.0904 1.1391 6.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.73 2.80 3.40 2.42 1.49 1.28 1.08 -
P/RPS 5.95 4.57 4.96 3.76 2.52 4.41 4.12 27.73%
P/EPS 120.33 85.43 111.28 26.05 47.57 496.04 -116.51 -
EY 0.83 1.17 0.90 3.84 2.10 0.20 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.22 2.68 1.95 1.30 1.14 0.92 114.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 13/08/21 21/05/21 26/02/21 20/11/20 14/08/20 30/06/20 -
Price 3.84 3.13 2.53 3.37 2.14 1.39 1.28 -
P/RPS 6.12 5.11 3.69 5.24 3.61 4.79 4.88 16.27%
P/EPS 123.87 95.50 82.80 36.28 68.32 538.67 -138.08 -
EY 0.81 1.05 1.21 2.76 1.46 0.19 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.48 1.99 2.72 1.86 1.24 1.09 95.40%

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