[PIE] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 15.66%
YoY- -3.34%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 706,605 667,648 661,256 644,593 628,228 662,673 679,283 2.67%
PBT 47,090 47,120 55,385 63,774 52,200 57,054 63,443 -18.06%
Tax -9,350 -10,418 -12,242 -17,594 -12,272 -13,411 -15,432 -28.46%
NP 37,740 36,702 43,143 46,180 39,928 43,643 48,011 -14.86%
-
NP to SH 37,740 36,702 43,143 46,180 39,928 43,643 48,011 -14.86%
-
Tax Rate 19.86% 22.11% 22.10% 27.59% 23.51% 23.51% 24.32% -
Total Cost 668,865 630,946 618,113 598,413 588,300 619,030 631,272 3.94%
-
Net Worth 422,446 430,127 430,127 410,924 391,722 407,084 403,244 3.15%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 19,202 23,042 23,042 23,042 23,042 19,202 19,202 0.00%
Div Payout % 50.88% 62.78% 53.41% 49.90% 57.71% 44.00% 40.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 422,446 430,127 430,127 410,924 391,722 407,084 403,244 3.15%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.34% 5.50% 6.52% 7.16% 6.36% 6.59% 7.07% -
ROE 8.93% 8.53% 10.03% 11.24% 10.19% 10.72% 11.91% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 183.99 173.85 172.18 167.84 163.58 172.55 176.88 2.66%
EPS 9.83 9.56 11.23 12.02 10.40 11.36 12.50 -14.83%
DPS 5.00 6.00 6.00 6.00 6.00 5.00 5.00 0.00%
NAPS 1.10 1.12 1.12 1.07 1.02 1.06 1.05 3.15%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 179.13 169.25 167.63 163.41 159.26 167.99 172.20 2.67%
EPS 9.57 9.30 10.94 11.71 10.12 11.06 12.17 -14.84%
DPS 4.87 5.84 5.84 5.84 5.84 4.87 4.87 0.00%
NAPS 1.0709 1.0904 1.0904 1.0417 0.9931 1.032 1.0223 3.15%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.29 1.56 1.49 1.60 1.30 1.49 1.95 -
P/RPS 0.70 0.90 0.87 0.95 0.79 0.86 1.10 -26.07%
P/EPS 13.13 16.32 13.26 13.31 12.50 13.11 15.60 -10.88%
EY 7.62 6.13 7.54 7.52 8.00 7.63 6.41 12.25%
DY 3.88 3.85 4.03 3.75 4.62 3.36 2.56 32.04%
P/NAPS 1.17 1.39 1.33 1.50 1.27 1.41 1.86 -26.64%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 16/08/19 24/05/19 27/02/19 05/11/18 17/08/18 25/05/18 23/02/18 -
Price 1.15 1.41 1.61 1.57 1.63 1.35 1.69 -
P/RPS 0.63 0.81 0.94 0.94 1.00 0.78 0.96 -24.54%
P/EPS 11.70 14.75 14.33 13.06 15.68 11.88 13.52 -9.21%
EY 8.55 6.78 6.98 7.66 6.38 8.42 7.40 10.13%
DY 4.35 4.26 3.73 3.82 3.68 3.70 2.96 29.35%
P/NAPS 1.05 1.26 1.44 1.47 1.60 1.27 1.61 -24.85%

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