[PIE] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -9.72%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 341,415 260,578 296,302 266,984 285,879 240,780 235,377 28.05%
PBT 25,590 19,947 12,950 23,574 24,720 17,883 17,196 30.25%
Tax 1,819 -3,668 -4,678 -4,744 -2,908 -4,431 -3,845 -
NP 27,409 16,279 8,272 18,830 21,812 13,452 13,351 61.31%
-
NP to SH 28,824 15,696 8,004 19,096 21,153 11,905 12,587 73.47%
-
Tax Rate -7.11% 18.39% 36.12% 20.12% 11.76% 24.78% 22.36% -
Total Cost 314,006 244,299 288,030 248,154 264,067 227,328 222,026 25.91%
-
Net Worth 560,701 533,818 518,456 533,818 518,456 495,414 483,892 10.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 560,701 533,818 518,456 533,818 518,456 495,414 483,892 10.29%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.03% 6.25% 2.79% 7.05% 7.63% 5.59% 5.67% -
ROE 5.14% 2.94% 1.54% 3.58% 4.08% 2.40% 2.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 88.90 67.85 77.15 69.52 74.44 62.70 61.29 28.05%
EPS 7.14 4.24 2.15 4.90 5.68 3.50 3.48 61.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.39 1.35 1.39 1.35 1.29 1.26 10.29%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 86.55 66.06 75.12 67.68 72.47 61.04 59.67 28.05%
EPS 7.31 3.98 2.03 4.84 5.36 3.02 3.19 73.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4214 1.3533 1.3143 1.3533 1.3143 1.2559 1.2267 10.28%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.60 2.77 3.14 2.87 3.80 3.73 2.80 -
P/RPS 2.92 4.08 4.07 4.13 5.10 5.95 4.57 -25.75%
P/EPS 34.64 67.77 150.66 57.72 68.99 120.33 85.43 -45.12%
EY 2.89 1.48 0.66 1.73 1.45 0.83 1.17 82.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.99 2.33 2.06 2.81 2.89 2.22 -13.65%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 17/11/22 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 -
Price 3.27 2.56 3.28 2.77 2.71 3.84 3.13 -
P/RPS 3.68 3.77 4.25 3.98 3.64 6.12 5.11 -19.60%
P/EPS 43.57 62.64 157.38 55.71 49.20 123.87 95.50 -40.65%
EY 2.30 1.60 0.64 1.80 2.03 0.81 1.05 68.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.84 2.43 1.99 2.01 2.98 2.48 -6.54%

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