[PIE] QoQ 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- -69.75%
YoY- -37.7%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 199,950 174,422 141,624 145,260 183,287 158,057 176,069 8.82%
PBT 22,823 14,090 8,736 9,736 31,212 2,516 13,590 41.15%
Tax -2,000 -5,972 -1,752 -2,518 -7,352 -650 -2,891 -21.72%
NP 20,823 8,118 6,984 7,218 23,860 1,866 10,699 55.69%
-
NP to SH 20,823 8,118 6,984 7,218 23,860 1,866 10,699 55.69%
-
Tax Rate 8.76% 42.38% 20.05% 25.86% 23.56% 25.83% 21.27% -
Total Cost 179,127 166,304 134,640 138,042 159,427 156,191 165,370 5.45%
-
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 - - - 19,202 -
Div Payout % - - 329.93% - - - 179.48% -
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 10.41% 4.65% 4.93% 4.97% 13.02% 1.18% 6.08% -
ROE 4.84% 1.98% 1.78% 1.77% 5.92% 0.49% 2.84% -
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 52.06 45.42 36.88 37.82 47.73 41.16 45.85 8.81%
EPS 5.42 2.11 1.82 1.88 6.21 0.49 2.79 55.50%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
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 50.69 44.22 35.90 36.82 46.46 40.07 44.63 8.83%
EPS 5.28 2.06 1.77 1.83 6.05 0.47 2.71 55.80%
DPS 0.00 0.00 5.84 0.00 0.00 0.00 4.87 -
NAPS 1.0904 1.0417 0.9931 1.032 1.0223 0.9638 0.9541 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 2.86 3.52 3.53 3.94 4.09 5.42 5.08 -31.74%
P/EPS 27.48 75.69 71.49 79.28 31.39 458.96 83.64 -52.28%
EY 3.64 1.32 1.40 1.26 3.19 0.22 1.20 109.12%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.15 -
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 3.09 3.46 4.42 3.57 3.54 4.98 4.93 -26.69%
P/EPS 29.69 74.27 89.63 71.83 27.20 421.91 81.12 -48.73%
EY 3.37 1.35 1.12 1.39 3.68 0.24 1.23 95.44%
DY 0.00 0.00 3.68 0.00 0.00 0.00 2.21 -
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