[PIE] QoQ 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- -50.13%
YoY- 450.67%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 183,287 158,057 176,069 161,870 193,518 130,157 135,886 22.01%
PBT 31,212 2,516 13,590 16,125 29,023 6,092 7,961 148.02%
Tax -7,352 -650 -2,891 -4,539 -5,790 -1,495 -1,829 152.17%
NP 23,860 1,866 10,699 11,586 23,233 4,597 6,132 146.77%
-
NP to SH 23,860 1,866 10,699 11,586 23,233 4,597 6,132 146.77%
-
Tax Rate 23.56% 25.83% 21.27% 28.15% 19.95% 24.54% 22.97% -
Total Cost 159,427 156,191 165,370 150,284 170,285 125,560 129,754 14.67%
-
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 - - - 26,882 -
Div Payout % - - 179.48% - - - 438.40% -
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 13.02% 1.18% 6.08% 7.16% 12.01% 3.53% 4.51% -
ROE 5.92% 0.49% 2.84% 2.99% 6.24% 1.32% 1.79% -
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 47.73 41.16 45.85 42.15 50.39 33.89 176.92 -58.14%
EPS 6.21 0.49 2.79 3.02 6.05 1.20 8.00 -15.49%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 35.00 -
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 46.46 40.07 44.63 41.04 49.06 33.00 34.45 21.99%
EPS 6.05 0.47 2.71 2.94 5.89 1.17 1.55 147.28%
DPS 0.00 0.00 4.87 0.00 0.00 0.00 6.82 -
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 4.09 5.42 5.08 5.43 3.33 5.43 7.07 -30.50%
P/EPS 31.39 458.96 83.64 75.91 27.77 153.72 156.57 -65.64%
EY 3.19 0.22 1.20 1.32 3.60 0.65 0.64 190.93%
DY 0.00 0.00 2.15 0.00 0.00 0.00 2.80 -
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 3.54 4.98 4.93 5.55 3.93 5.55 1.34 90.76%
P/EPS 27.20 421.91 81.12 77.56 32.73 157.06 29.69 -5.65%
EY 3.68 0.24 1.23 1.29 3.06 0.64 3.37 6.02%
DY 0.00 0.00 2.21 0.00 0.00 0.00 14.77 -
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