[PIE] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 24.72%
YoY- 1.93%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 539,167 608,386 659,341 698,665 706,605 667,648 661,256 -12.73%
PBT 33,373 42,502 45,801 55,650 47,090 47,120 55,385 -28.68%
Tax -8,640 -9,177 -9,243 -9,237 -9,350 -10,418 -12,242 -20.74%
NP 24,733 33,325 36,558 46,413 37,740 36,702 43,143 -31.01%
-
NP to SH 25,453 32,484 36,821 47,069 37,740 36,702 43,143 -29.67%
-
Tax Rate 25.89% 21.59% 20.18% 16.60% 19.86% 22.11% 22.10% -
Total Cost 514,434 575,061 622,783 652,252 668,865 630,946 618,113 -11.53%
-
Net Worth 430,127 449,329 449,329 43,780 422,446 430,127 430,127 0.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 19,202 19,202 19,202 19,202 23,042 23,042 -
Div Payout % - 59.11% 52.15% 40.80% 50.88% 62.78% 53.41% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 430,127 449,329 449,329 43,780 422,446 430,127 430,127 0.00%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.59% 5.48% 5.54% 6.64% 5.34% 5.50% 6.52% -
ROE 5.92% 7.23% 8.19% 107.51% 8.93% 8.53% 10.03% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 140.39 158.42 171.68 181.92 183.99 173.85 172.18 -12.73%
EPS 6.63 8.46 9.59 12.26 9.83 9.56 11.23 -29.64%
DPS 0.00 5.00 5.00 5.00 5.00 6.00 6.00 -
NAPS 1.12 1.17 1.17 0.114 1.10 1.12 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 136.68 154.23 167.15 177.12 179.13 169.25 167.63 -12.73%
EPS 6.45 8.23 9.33 11.93 9.57 9.30 10.94 -29.71%
DPS 0.00 4.87 4.87 4.87 4.87 5.84 5.84 -
NAPS 1.0904 1.1391 1.1391 0.111 1.0709 1.0904 1.0904 0.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.28 1.08 1.45 1.25 1.29 1.56 1.49 -
P/RPS 0.91 0.68 0.84 0.69 0.70 0.90 0.87 3.04%
P/EPS 19.31 12.77 15.12 10.20 13.13 16.32 13.26 28.50%
EY 5.18 7.83 6.61 9.80 7.62 6.13 7.54 -22.15%
DY 0.00 4.63 3.45 4.00 3.88 3.85 4.03 -
P/NAPS 1.14 0.92 1.24 10.96 1.17 1.39 1.33 -9.77%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 30/06/20 28/02/20 15/11/19 16/08/19 24/05/19 27/02/19 -
Price 1.39 1.28 1.39 1.48 1.15 1.41 1.61 -
P/RPS 0.99 0.81 0.81 0.81 0.63 0.81 0.94 3.51%
P/EPS 20.97 15.13 14.50 12.08 11.70 14.75 14.33 28.92%
EY 4.77 6.61 6.90 8.28 8.55 6.78 6.98 -22.43%
DY 0.00 3.91 3.60 3.38 4.35 4.26 3.73 -
P/NAPS 1.24 1.09 1.19 12.98 1.05 1.26 1.44 -9.49%

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