[PIE] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -67.11%
YoY- 429.61%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 285,879 240,780 235,377 263,168 246,866 227,428 111,362 87.16%
PBT 24,720 17,883 17,196 14,906 40,231 17,235 -423 -
Tax -2,908 -4,431 -3,845 -2,848 -5,154 -3,467 -147 627.48%
NP 21,812 13,452 13,351 12,058 35,077 13,768 -570 -
-
NP to SH 21,153 11,905 12,587 11,734 35,676 12,030 991 665.20%
-
Tax Rate 11.76% 24.78% 22.36% 19.11% 12.81% 20.12% - -
Total Cost 264,067 227,328 222,026 251,110 211,789 213,660 111,932 76.94%
-
Net Worth 518,456 495,414 483,892 487,733 476,212 441,648 430,127 13.22%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 518,456 495,414 483,892 487,733 476,212 441,648 430,127 13.22%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.63% 5.59% 5.67% 4.58% 14.21% 6.05% -0.51% -
ROE 4.08% 2.40% 2.60% 2.41% 7.49% 2.72% 0.23% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 74.44 62.70 61.29 68.53 64.28 59.22 29.00 87.15%
EPS 5.68 3.50 3.48 3.14 9.13 3.58 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.29 1.26 1.27 1.24 1.15 1.12 13.22%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 72.47 61.04 59.67 66.72 62.58 57.65 28.23 87.16%
EPS 5.36 3.02 3.19 2.97 9.04 3.05 0.25 667.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3143 1.2559 1.2267 1.2364 1.2072 1.1196 1.0904 13.22%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.80 3.73 2.80 3.40 2.42 1.49 1.28 -
P/RPS 5.10 5.95 4.57 4.96 3.76 2.52 4.41 10.14%
P/EPS 68.99 120.33 85.43 111.28 26.05 47.57 496.04 -73.05%
EY 1.45 0.83 1.17 0.90 3.84 2.10 0.20 273.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.89 2.22 2.68 1.95 1.30 1.14 82.17%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 13/08/21 21/05/21 26/02/21 20/11/20 14/08/20 -
Price 2.71 3.84 3.13 2.53 3.37 2.14 1.39 -
P/RPS 3.64 6.12 5.11 3.69 5.24 3.61 4.79 -16.68%
P/EPS 49.20 123.87 95.50 82.80 36.28 68.32 538.67 -79.63%
EY 2.03 0.81 1.05 1.21 2.76 1.46 0.19 383.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.98 2.48 1.99 2.72 1.86 1.24 37.86%

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