[PIE] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -133.66%
YoY- -558.17%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 246,866 227,428 111,362 100,697 160,626 166,482 180,581 23.05%
PBT 40,231 17,235 -423 -1,828 12,974 22,650 8,706 176.15%
Tax -5,154 -3,467 -147 -628 -2,006 -5,859 -684 282.00%
NP 35,077 13,768 -570 -2,456 10,968 16,791 8,022 166.20%
-
NP to SH 35,676 12,030 991 -3,560 10,575 17,447 8,022 169.21%
-
Tax Rate 12.81% 20.12% - - 15.46% 25.87% 7.86% -
Total Cost 211,789 213,660 111,932 103,153 149,658 149,691 172,559 14.56%
-
Net Worth 476,212 441,648 430,127 449,329 449,329 43,780 422,446 8.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 19,202 -
Div Payout % - - - - - - 239.37% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 476,212 441,648 430,127 449,329 449,329 43,780 422,446 8.27%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.21% 6.05% -0.51% -2.44% 6.83% 10.09% 4.44% -
ROE 7.49% 2.72% 0.23% -0.79% 2.35% 39.85% 1.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 64.28 59.22 29.00 26.22 41.83 43.35 47.02 23.06%
EPS 9.13 3.58 -0.15 -0.64 2.86 4.37 2.09 166.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.24 1.15 1.12 1.17 1.17 0.114 1.10 8.27%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.58 57.65 28.23 25.53 40.72 42.20 45.78 23.05%
EPS 9.04 3.05 0.25 -0.90 2.68 4.42 2.03 169.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.87 -
NAPS 1.2072 1.1196 1.0904 1.1391 1.1391 0.111 1.0709 8.27%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.42 1.49 1.28 1.08 1.45 1.25 1.29 -
P/RPS 3.76 2.52 4.41 4.12 3.47 2.88 2.74 23.36%
P/EPS 26.05 47.57 496.04 -116.51 52.66 27.51 61.76 -43.60%
EY 3.84 2.10 0.20 -0.86 1.90 3.63 1.62 77.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.88 -
P/NAPS 1.95 1.30 1.14 0.92 1.24 10.96 1.17 40.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 20/11/20 14/08/20 30/06/20 28/02/20 15/11/19 16/08/19 -
Price 3.37 2.14 1.39 1.28 1.39 1.48 1.15 -
P/RPS 5.24 3.61 4.79 4.88 3.32 3.41 2.45 65.61%
P/EPS 36.28 68.32 538.67 -138.08 50.48 32.58 55.05 -24.17%
EY 2.76 1.46 0.19 -0.72 1.98 3.07 1.82 31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 2.72 1.86 1.24 1.09 1.19 12.98 1.05 88.07%

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